810 7th St Miami Beach, Florida, 33139-8503
1 bed • 1 bath • 4 guests • $249,000
Annual Revenue
$0
Profit (Cash Flow)
-$30,468
Cap Rate
-5.5%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-49.52% 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
-49.52%
Cap Rate
-5.49%
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
$11,818
Deductible property tax
$2,465
Your total deduction
$65,373
Your adjusted annual income
$150,000 - $65,373 = $84,627
Taxes on $84,627 (30%)
$25,388
Your old tax bill
$45,000
Your new tax bill
$25,388
Estimated tax savings
$19,612
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