1202 Hailey St
West Melbourne, Florida, 32904-8210
3 bed • 2 bath • 8 guests • $150,000
Annual Revenue
$47,781
Profit (Cash Flow)
$17,773
Cash on Cash Return
41.3%
Annual Revenue
AirDNA projects $211/night at 62% occupancy ($47,781).
Occupancy Rate
Avg Daily Rate
Return Metrics
41.33% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
41.33%
Cap Rate
18.59%
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
$7,119
Deductible property tax
$1,484
Your total deduction
$8,199
Your adjusted annual income
$150,000 - $8,199 = $141,800
Taxes on $141,800 (30%)
$42,540
Your old tax bill
$45,000
Your new tax bill
$42,540
Estimated tax savings
$2,459
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