824 SW 10th St
Fort Lauderdale, Florida, 33315-1273
4 bed • 4 bath • 10 guests • $1,100,000
Annual Revenue
$111,194
Profit (Cash Flow)
$8,863
Cash on Cash Return
3.4%
Annual Revenue
AirDNA projects $516/night at 59% occupancy ($111,194).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.35% 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
3.35%
Cap Rate
7.55%
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
$52,207
Deductible property tax
$10,889
Your total deduction
$148,738
Your adjusted annual income
$150,000 - $148,738 = $1,261
Taxes on $1,261 (30%)
$378
Your old tax bill
$45,000
Your new tax bill
$378
Estimated tax savings
$44,621
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