3150 N Atlantic Ave
Cocoa Beach, Florida, 32931-5831
2 bed • 1 bath • 4 guests • $325,000
Annual Revenue
$54,202
Profit (Cash Flow)
$11,563
Cash on Cash Return
14.3%
Annual Revenue
AirDNA projects $212/night at 70% occupancy ($54,202).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.27% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.27%
Cap Rate
10.3%
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
$15,424
Deductible property tax
$3,217
Your total deduction
$36,929
Your adjusted annual income
$150,000 - $36,929 = $113,070
Taxes on $113,070 (30%)
$33,921
Your old tax bill
$45,000
Your new tax bill
$33,921
Estimated tax savings
$11,078
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