1483 Bermuda Rd
Marco Island, Florida, 34145-4035
3 bed • 2 bath • 6 guests • $850,000
Annual Revenue
$87,128
Profit (Cash Flow)
$4,786
Cash on Cash Return
2.3%
Annual Revenue
AirDNA projects $367/night at 65% occupancy ($87,128).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.34% 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
2.34%
Cap Rate
7.3%
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
$116,994
Your adjusted annual income
$150,000 - $116,994 = $33,005
Taxes on $33,005 (30%)
$9,901
Your old tax bill
$45,000
Your new tax bill
$9,901
Estimated tax savings
$35,098
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