19185 SE Homewood Ave
Jupiter, Florida, 33469-1640
4 bed • 2 bath • 10 guests • $550,000
Annual Revenue
$91,800
Profit (Cash Flow)
$29,094
Cash on Cash Return
21.2%
Annual Revenue
AirDNA projects $426/night at 59% occupancy ($91,800).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.23% 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
21.23%
Cap Rate
12.03%
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
$26,103
Deductible property tax
$5,444
Your total deduction
$52,912
Your adjusted annual income
$150,000 - $52,912 = $97,087
Taxes on $97,087 (30%)
$29,126
Your old tax bill
$45,000
Your new tax bill
$29,126
Estimated tax savings
$15,873
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