741 Bayshore Dr
Fort Lauderdale, Florida, 33304-3917
1 bed • 1 bath • 4 guests • $345,000
Annual Revenue
$43,098
Profit (Cash Flow)
$547
Cash on Cash Return
0.7%
Annual Revenue
AirDNA projects $450/night at 59% occupancy ($96,972).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.65% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.65%
Cap Rate
6.9%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$16,374
Deductible property tax
$3,415
Your total deduction
$49,396
Your adjusted annual income
$150,000 - $49,396 = $100,603
Taxes on $100,603 (30%)
$30,181
Your old tax bill
$45,000
Your new tax bill
$30,181
Estimated tax savings
$14,818
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com