Hot Spgs Ave Lake Worth Corridor, Florida, 33461
3 bed • 2.5 bath • 6 guests • $422,015
Annual Revenue
$52,069
Profit (Cash Flow)
$3,156
Cap Rate
7.5%
Annual Revenue
AirDNA projects $198/night at 72% occupancy ($52,069)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.98% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.98%
Cap Rate
7.49%
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
$20,029
Deductible property tax
$4,178
Your total deduction
$56,264
Your adjusted annual income
$150,000 - $56,264 = $93,736
Taxes on $93,736 (30%)
$28,121
Your old tax bill
$45,000
Your new tax bill
$28,121
Estimated tax savings
$16,879
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