1202 Hailey St
West Melbourne, Florida, 32904-8210
3 bed • 2 bath • 8 guests • $150,000
Annual Revenue
$47,781
Profit (Cash Flow)
$17,774
Cap Rate
18.6%
Annual Revenue
AirDNA projects $211/night at 62% occupancy ($47,781)
Occupancy Rate
Avg Daily Rate
Return Metrics
41.33% 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
41.33%
Cap Rate
18.59%
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
$7,119
Deductible property tax
$1,485
Your total deduction
$4,391
Your adjusted annual income
$150,000 - $4,391 = $145,609
Taxes on $145,609 (30%)
$43,683
Your old tax bill
$45,000
Your new tax bill
$43,683
Estimated tax savings
$1,317
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