3029 N Roosevelt Blvd
Key West, Florida, 33040-3909
2 bed • 2 bath • 8 guests • $400,000
Annual Revenue
$93,137
Profit (Cash Flow)
$40,373
Cash on Cash Return
41.0%
Annual Revenue
AirDNA projects $425/night at 60% occupancy ($93,137).
Occupancy Rate
Avg Daily Rate
Return Metrics
40.98% 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
40.98%
Cap Rate
16.83%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$18,540
Your adjusted annual income
$150,000 - $18,540 = $131,459
Taxes on $131,459 (30%)
$39,437
Your old tax bill
$45,000
Your new tax bill
$39,437
Estimated tax savings
$5,562
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