1689 SE Harp Ln
Port St. Lucie, Florida, 34983-3712
3 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$48,212
Profit (Cash Flow)
$4,660
Cash on Cash Return
5.2%
Annual Revenue
AirDNA projects $240/night at 55% occupancy ($48,212).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.23% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.23%
Cap Rate
8.07%
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
$16,611
Deductible property tax
$3,464
Your total deduction
$48,689
Your adjusted annual income
$150,000 - $48,689 = $101,310
Taxes on $101,310 (30%)
$30,393
Your old tax bill
$45,000
Your new tax bill
$30,393
Estimated tax savings
$14,606
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