20868 NW 1st St
Pembroke Pines, Florida, 33029-2170
2 bed • 2.5 bath • 6 guests • $385,000
Annual Revenue
$46,532
Profit (Cash Flow)
$835
Cap Rate
7.0%
Annual Revenue
AirDNA projects $182/night at 70% occupancy ($46,532)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.87% 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
0.87%
Cap Rate
6.96%
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
$18,272
Deductible property tax
$3,811
Your total deduction
$53,134
Your adjusted annual income
$150,000 - $53,134 = $96,866
Taxes on $96,866 (30%)
$29,060
Your old tax bill
$45,000
Your new tax bill
$29,060
Estimated tax savings
$15,940
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