760 NW 36th St
Oakland Park, Florida, 33309-5011
3 bed • 2 bath • 8 guests • $600,000
Annual Revenue
$106,450
Profit (Cash Flow)
$38,467
Cash on Cash Return
26.3%
Annual Revenue
AirDNA projects $435/night at 67% occupancy ($106,450).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.25% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.25%
Cap Rate
13.15%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$49,103
Your adjusted annual income
$150,000 - $49,103 = $100,896
Taxes on $100,896 (30%)
$30,269
Your old tax bill
$45,000
Your new tax bill
$30,269
Estimated tax savings
$14,730
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