317 25th St Marathon, Florida, 33050
3 bed • 3 bath • 10 guests • $595,000
Annual Revenue
$150,663
Profit (Cash Flow)
$70,837
Cap Rate
19.0%
Annual Revenue
AirDNA projects $600/night at 75% occupancy ($164,360)
Occupancy Rate
Avg Daily Rate
Return Metrics
48.65% 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
48.65%
Cap Rate
19.01%
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
$36,283
Deductible property tax
$4,106
Your total deduction
$16,351
Your adjusted annual income
$150,000 - $16,351 = $133,649
Taxes on $133,649 (30%)
$40,095
Your old tax bill
$45,000
Your new tax bill
$40,095
Estimated tax savings
$4,905
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