450 Golden Isles Dr Hallandale Beach, Florida, 33009
2 bed • 2 bath • 6 guests • $315,000
Annual Revenue
$70,828
Profit (Cash Flow)
$26,700
Cap Rate
15.2%
Annual Revenue
AirDNA projects $303/night at 64% occupancy ($70,828)
Occupancy Rate
Avg Daily Rate
Return Metrics
33.81% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
33.81%
Cap Rate
15.21%
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
$14,950
Deductible property tax
$3,118
Your total deduction
$17,670
Your adjusted annual income
$150,000 - $17,670 = $132,330
Taxes on $132,330 (30%)
$39,699
Your old tax bill
$45,000
Your new tax bill
$39,699
Estimated tax savings
$5,301
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