17254 La Brisa Ln Summerland Key, Florida, 33042-3652
3 bed • 2 bath • 6 guests • $980,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$138,062
Profit (Cash Flow)
$40,338
Cap Rate
10.9%
Annual Revenue
AirDNA projects $807/night at 63% occupancy ($185,694)
Occupancy Rate
Avg Daily Rate
Return Metrics
17.24% 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
17.24%
Cap Rate
10.86%
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
$46,512
Deductible property tax
$9,702
Your total deduction
$95,436
Your adjusted annual income
$150,000 - $95,436 = $54,564
Taxes on $54,564 (30%)
$16,369
Your old tax bill
$45,000
Your new tax bill
$16,369
Estimated tax savings
$28,631
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