8920 SW 18th St Miramar, Florida, 33025-7615
3 bed • 2.5 bath • 6 guests • $389,999
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$44,136
Profit (Cash Flow)
-$1,586
Cap Rate
6.3%
Annual Revenue
AirDNA projects $212/night at 57% occupancy ($44,136)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.61% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.61%
Cap Rate
6.33%
Tax Calculator (USA)
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
$18,510
Deductible property tax
$3,861
Your total deduction
$56,624
Your adjusted annual income
$150,000 - $56,624 = $93,376
Taxes on $93,376 (30%)
$28,013
Your old tax bill
$45,000
Your new tax bill
$28,013
Estimated tax savings
$16,987
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