8201 NW 22nd Ct
Sunrise, Florida, 33322
2 bed • 2 bath • 6 guests • $379,900
Annual Revenue
$50,137
Profit (Cash Flow)
$4,319
Cash on Cash Return
4.6%
Annual Revenue
AirDNA projects $259/night at 53% occupancy ($50,137).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.6% 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
4.6%
Cap Rate
7.88%
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
$18,030
Deductible property tax
$3,761
Your total deduction
$51,843
Your adjusted annual income
$150,000 - $51,843 = $98,156
Taxes on $98,156 (30%)
$29,446
Your old tax bill
$45,000
Your new tax bill
$29,446
Estimated tax savings
$15,553
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