Hollywood Blvd
Hollywood, Florida, 33020
5 bed • 3 bath • 12 guests • $1,090,000
Annual Revenue
$142,920
Profit (Cash Flow)
$37,136
Cap Rate
10.2%
Annual Revenue
AirDNA projects $602/night at 65% occupancy ($142,920)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.09% 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
14.09%
Cap Rate
10.15%
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
$51,733
Deductible property tax
$10,791
Your total deduction
$114,502
Your adjusted annual income
$150,000 - $114,502 = $35,498
Taxes on $35,498 (30%)
$10,649
Your old tax bill
$45,000
Your new tax bill
$10,649
Estimated tax savings
$34,351
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