2109 Hidden Grove Lane
Merritt Island, Florida, 32953-5216
2 bed • 2 bath • 6 guests • $200,000
Annual Revenue
$55,042
Profit (Cash Flow)
$20,718
Cash on Cash Return
39.5%
Annual Revenue
AirDNA projects $274/night at 55% occupancy ($55,042).
Occupancy Rate
Avg Daily Rate
Return Metrics
39.46% 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
39.46%
Cap Rate
17.1%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$10,818
Your adjusted annual income
$150,000 - $10,818 = $139,181
Taxes on $139,181 (30%)
$41,754
Your old tax bill
$45,000
Your new tax bill
$41,754
Estimated tax savings
$3,245
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