4411 NE 13th Terrace
Oakland Park, Florida, 33334-4726
3 bed • 2 bath • 8 guests • $749,000
Annual Revenue
$97,100
Profit (Cash Flow)
$20,277
Cap Rate
9.5%
Annual Revenue
AirDNA projects $409/night at 65% occupancy ($97,100)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.21% 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
11.21%
Cap Rate
9.45%
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
$35,548
Deductible property tax
$7,415
Your total deduction
$83,874
Your adjusted annual income
$150,000 - $83,874 = $66,126
Taxes on $66,126 (30%)
$19,838
Your old tax bill
$45,000
Your new tax bill
$19,838
Estimated tax savings
$25,162
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