26 Shoreland Dr
Key Largo, Florida, 33037-4749
3 bed • 2 bath • 3 guests • $850,000
Annual Revenue
$85,941
Profit (Cash Flow)
-$9,976
Cash on Cash Return
-8.4%
Annual Revenue
AirDNA projects $362/night at 49% occupancy ($64,786).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.38% 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
-8.38%
Cap Rate
5.96%
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
$40,026
Deductible property tax
$5,865
Your total deduction
$125,567
Your adjusted annual income
$150,000 - $125,567 = $24,432
Taxes on $24,432 (30%)
$7,329
Your old tax bill
$45,000
Your new tax bill
$7,329
Estimated tax savings
$37,670
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