760 NW 36th St
Oakland Park, Florida, 33309-5011
3 bed • 2 bath • 8 guests • $600,000
Annual Revenue
$106,450
Profit (Cash Flow)
$38,468
Cap Rate
13.2%
Annual Revenue
AirDNA projects $435/night at 67% occupancy ($106,450)
Occupancy Rate
Avg Daily Rate
Return Metrics
26.25% 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
26.25%
Cap Rate
13.15%
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
$28,477
Deductible property tax
$5,940
Your total deduction
$45,295
Your adjusted annual income
$150,000 - $45,295 = $104,705
Taxes on $104,705 (30%)
$31,411
Your old tax bill
$45,000
Your new tax bill
$31,411
Estimated tax savings
$13,589
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