1163 Drop Ln Four Corners, Florida, 34747
3 bed • 2.5 bath • 9 guests • $479,000
Annual Revenue
$75,109
Profit (Cash Flow)
$19,973
Cap Rate
10.7%
Annual Revenue
AirDNA projects $212/night at 67% occupancy ($51,879)
Occupancy Rate
Avg Daily Rate
Return Metrics
16.81% 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
16.81%
Cap Rate
10.73%
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
$22,120
Deductible property tax
$4,359
Your total deduction
$47,106
Your adjusted annual income
$150,000 - $47,106 = $102,894
Taxes on $102,894 (30%)
$30,868
Your old tax bill
$45,000
Your new tax bill
$30,868
Estimated tax savings
$14,132
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