1150 Hollister Dr
West Melbourne, Florida, 32904-8725
3 bed • 3 bath • 8 guests • $300,000
Annual Revenue
$53,756
Profit (Cash Flow)
$12,856
Cash on Cash Return
16.5%
Annual Revenue
AirDNA projects $223/night at 66% occupancy ($53,756).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.53% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.53%
Cap Rate
11.02%
Tax Calculator
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
$14,238
Deductible property tax
$2,969
Your total deduction
$33,809
Your adjusted annual income
$150,000 - $33,809 = $116,190
Taxes on $116,190 (30%)
$34,857
Your old tax bill
$45,000
Your new tax bill
$34,857
Estimated tax savings
$10,142
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