12303 Cedar St
Cedar Key, Florida, 32625-4767
3 bed • 2 bath • 8 guests • $300,000
Annual Revenue
$74,926
Profit (Cash Flow)
$31,273
Cash on Cash Return
40.4%
Annual Revenue
AirDNA projects $263/night at 78% occupancy ($74,926).
Occupancy Rate
Avg Daily Rate
Return Metrics
40.35% 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
40.35%
Cap Rate
17.16%
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
$15,231
Your adjusted annual income
$150,000 - $15,231 = $134,768
Taxes on $134,768 (30%)
$40,430
Your old tax bill
$45,000
Your new tax bill
$40,430
Estimated tax savings
$4,569
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