1314 Tyler St
Hollywood, Florida, 33019-1005
5 bed • 3 bath • 12 guests • $1,299,000
Annual Revenue
$176,720
Profit (Cash Flow)
$52,442
Cap Rate
10.8%
Annual Revenue
AirDNA projects $756/night at 64% occupancy ($176,720)
Occupancy Rate
Avg Daily Rate
Return Metrics
16.83% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.83%
Cap Rate
10.78%
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
$61,652
Deductible property tax
$12,860
Your total deduction
$127,800
Your adjusted annual income
$150,000 - $127,800 = $22,200
Taxes on $22,200 (30%)
$6,660
Your old tax bill
$45,000
Your new tax bill
$6,660
Estimated tax savings
$38,340
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