1513 NE 26th Ave Fort Lauderdale, Florida, 33304-1519
4 bed • 4.5 bath • 8 guests • $1,160,000
Annual Revenue
$218,270
Profit (Cash Flow)
$101,323
Cap Rate
15.6%
Annual Revenue
AirDNA projects $747/night at 73% occupancy ($199,171)
Occupancy Rate
Avg Daily Rate
Return Metrics
33.7% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
4.9%
Revenue Appreciation
0%
Cash on Cash Return
33.7%
Cap Rate
15.59%
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
$54,869
Deductible property tax
$12,992
Your total deduction
$63,898
Your adjusted annual income
$150,000 - $63,898 = $86,102
Taxes on $86,102 (30%)
$25,831
Your old tax bill
$45,000
Your new tax bill
$25,831
Estimated tax savings
$19,169
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