Hollywood Blvd
Hollywood, Florida, 33020
5 bed • 3 bath • 12 guests • $1,090,000
Annual Revenue
$142,919
Profit (Cash Flow)
$37,136
Cash on Cash Return
14.1%
Annual Revenue
AirDNA projects $602/night at 65% occupancy ($142,919).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.09% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.09%
Cap Rate
10.15%
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
$51,732
Deductible property tax
$10,790
Your total deduction
$120,214
Your adjusted annual income
$150,000 - $120,214 = $29,785
Taxes on $29,785 (30%)
$8,935
Your old tax bill
$45,000
Your new tax bill
$8,935
Estimated tax savings
$36,064
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