1223 2nd St
Marathon, Florida, 33050
2 bed • 2 bath • 6 guests • $600,000
Annual Revenue
$113,660
Profit (Cash Flow)
$43,804
Cash on Cash Return
30.3%
Annual Revenue
AirDNA projects $451/night at 69% occupancy ($113,660).
Occupancy Rate
Avg Daily Rate
Return Metrics
30.31% 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
30.31%
Cap Rate
14.2%
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
$35,141
Deductible property tax
$4,140
Your total deduction
$46,415
Your adjusted annual income
$150,000 - $46,415 = $103,584
Taxes on $103,584 (30%)
$31,075
Your old tax bill
$45,000
Your new tax bill
$31,075
Estimated tax savings
$13,924
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