317 25th St
Marathon, Florida, 33050
3 bed • 3 bath • 10 guests • $595,000
Annual Revenue
$150,663
Profit (Cash Flow)
$70,836
Cash on Cash Return
48.7%
Annual Revenue
AirDNA projects $600/night at 75% occupancy ($164,359).
Occupancy Rate
Avg Daily Rate
Return Metrics
48.65% 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
48.65%
Cap Rate
19.01%
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
$36,282
Deductible property tax
$4,105
Your total deduction
$20,271
Your adjusted annual income
$150,000 - $20,271 = $129,728
Taxes on $129,728 (30%)
$38,918
Your old tax bill
$45,000
Your new tax bill
$38,918
Estimated tax savings
$6,081
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