101 11th Street Ocean Marathon, Florida, 33050-2023
2 bed • 2 bath • 8 guests • $430,000
Annual Revenue
$98,433
Profit (Cash Flow)
$26,813
Cap Rate
13.7%
Annual Revenue
AirDNA projects $437/night at 77% occupancy ($122,901)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.43% 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
25.43%
Cap Rate
13.66%
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
$27,741
Deductible property tax
$2,967
Your total deduction
$36,394
Your adjusted annual income
$150,000 - $36,394 = $113,606
Taxes on $113,606 (30%)
$34,082
Your old tax bill
$45,000
Your new tax bill
$34,082
Estimated tax savings
$10,918
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