938 NE 40th St
Oakland Park, Florida, 33334-3016
5 bed • 3 bath • 10 guests • $725,000
Annual Revenue
$123,697
Profit (Cash Flow)
$39,816
Cash on Cash Return
37.2%
Annual Revenue
AirDNA projects $639/night at 53% occupancy ($123,697).
Occupancy Rate
Avg Daily Rate
Return Metrics
37.21% 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
37.21%
Cap Rate
12.95%
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
$38,710
Deductible property tax
$7,177
Your total deduction
$66,660
Your adjusted annual income
$150,000 - $66,660 = $83,339
Taxes on $83,339 (30%)
$25,001
Your old tax bill
$45,000
Your new tax bill
$25,001
Estimated tax savings
$19,998
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