1161 N Collier Blvd Marco Island, Florida, 34145-2549
3 bed • 2 bath • 6 guests • $850,000
Annual Revenue
$83,093
Profit (Cash Flow)
$1,275
Cap Rate
6.9%
Annual Revenue
AirDNA projects $350/night at 65% occupancy ($83,093)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.62% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.62%
Cap Rate
6.89%
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
$40,342
Deductible property tax
$8,415
Your total deduction
$116,697
Your adjusted annual income
$150,000 - $116,697 = $33,303
Taxes on $33,303 (30%)
$9,991
Your old tax bill
$45,000
Your new tax bill
$9,991
Estimated tax savings
$35,009
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