4780 NE 1st Terrace Fort Lauderdale, Florida, 33334-1526
2 bed • 2 bath • 6 guests • $469,000
Annual Revenue
$47,862
Profit (Cash Flow)
-$3,672
Cap Rate
6.0%
Annual Revenue
AirDNA projects $208/night at 63% occupancy ($47,862)
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.21% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.21%
Cap Rate
5.96%
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
$22,259
Deductible property tax
$4,643
Your total deduction
$69,117
Your adjusted annual income
$150,000 - $69,117 = $80,883
Taxes on $80,883 (30%)
$24,265
Your old tax bill
$45,000
Your new tax bill
$24,265
Estimated tax savings
$20,735
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