Bay Ct
Florida, 34758
7 bed • 6 bath • 16 guests • $895,000
Annual Revenue
$78,926
Profit (Cash Flow)
-$10,607
Cap Rate
6.1%
Annual Revenue
AirDNA projects $343/night at 63% occupancy ($78,926)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.74% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.74%
Cap Rate
6.14%
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
$50,014
Deductible property tax
$8,145
Your total deduction
$138,066
Your adjusted annual income
$150,000 - $138,066 = $11,934
Taxes on $11,934 (30%)
$3,580
Your old tax bill
$45,000
Your new tax bill
$3,580
Estimated tax savings
$41,420
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