465 Ocean Course Ave Four Corners, Florida, 34747
8 bed • 5 bath • 20 guests • $1,000,000
Annual Revenue
$168,041
Profit (Cash Flow)
$53,316
Cap Rate
13.3%
Annual Revenue
AirDNA projects $568/night at 81% occupancy ($168,041)
Occupancy Rate
Avg Daily Rate
Return Metrics
21.39% 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
21.39%
Cap Rate
13.25%
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
$63,110
Deductible property tax
$9,100
Your total deduction
$90,354
Your adjusted annual income
$150,000 - $90,354 = $59,646
Taxes on $59,646 (30%)
$17,894
Your old tax bill
$45,000
Your new tax bill
$17,894
Estimated tax savings
$27,106
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