1124 Indian Mound Trail Vero Beach, Florida, 32963-2407
5 bed • 4 bath • 14 guests • $1,400,000
Annual Revenue
$132,759
Profit (Cash Flow)
$7,392
Cap Rate
7.3%
Annual Revenue
AirDNA projects $466/night at 78% occupancy ($132,759)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.2% 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
2.2%
Cap Rate
7.27%
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
$66,445
Deductible property tax
$13,860
Your total deduction
$186,731
Your adjusted annual income
$150,000 - $186,731 = -$36,731
Taxes on -$36,731 (30%)
-$11,019
Your old tax bill
$45,000
Your new tax bill
-$11,019
Estimated tax savings
$56,019
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