842 SW 11th St
Fort Lauderdale, Florida, 33315
4 bed • 3.5 bath • 12 guests • $1,000,000
Annual Revenue
$147,295
Profit (Cash Flow)
$47,015
Cash on Cash Return
19.5%
Annual Revenue
AirDNA projects $568/night at 71% occupancy ($147,295).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.51% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.51%
Cap Rate
11.44%
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
$47,461
Deductible property tax
$9,899
Your total deduction
$96,817
Your adjusted annual income
$150,000 - $96,817 = $53,182
Taxes on $53,182 (30%)
$15,954
Your old tax bill
$45,000
Your new tax bill
$15,954
Estimated tax savings
$29,045
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