1161 N Collier Blvd
Marco Island, Florida, 34145-2549
3 bed • 2 bath • 6 guests • $850,000
Annual Revenue
$83,093
Profit (Cash Flow)
$1,274
Cash on Cash Return
0.6%
Annual Revenue
AirDNA projects $350/night at 65% occupancy ($83,093).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.62% 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
0.62%
Cap Rate
6.89%
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
$40,341
Deductible property tax
$8,415
Your total deduction
$120,505
Your adjusted annual income
$150,000 - $120,505 = $29,494
Taxes on $29,494 (30%)
$8,848
Your old tax bill
$45,000
Your new tax bill
$8,848
Estimated tax savings
$36,151
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