180 Columbus Way Marco Island, Florida, 34145-5102
3 bed • 2 bath • 6 guests • $1,195,000
Annual Revenue
$86,490
Profit (Cash Flow)
-$19,038
Cap Rate
5.2%
Annual Revenue
AirDNA projects $370/night at 64% occupancy ($86,490)
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.71% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.71%
Cap Rate
5.15%
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
$56,716
Deductible property tax
$11,830
Your total deduction
$184,234
Your adjusted annual income
$150,000 - $184,234 = -$34,234
Taxes on -$34,234 (30%)
-$10,270
Your old tax bill
$45,000
Your new tax bill
-$10,270
Estimated tax savings
$55,270
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