999 Brickell Bay Drive
Miami, Florida, 33131
2 bed • 2 bath • 8 guests • $359,000
Annual Revenue
$91,398
Profit (Cash Flow)
$37,072
Cash on Cash Return
214.7%
Annual Revenue
AirDNA projects $368/night at 68% occupancy ($91,398).
Occupancy Rate
Avg Daily Rate
Return Metrics
214.66% 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
214.66%
Cap Rate
18.33%
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
$18,066
Deductible property tax
$3,590
Your total deduction
$12,739
Your adjusted annual income
$150,000 - $12,739 = $137,260
Taxes on $137,260 (30%)
$41,178
Your old tax bill
$45,000
Your new tax bill
$41,178
Estimated tax savings
$3,821
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