3202 Duck Ave
Key West, Florida, 33040-4182
4 bed • 2 bath • 8 guests • $550,000
Annual Revenue
$213,843
Profit (Cash Flow)
$132,535
Cash on Cash Return
96.7%
Annual Revenue
AirDNA projects $1394/night at 42% occupancy ($213,843).
Occupancy Rate
Avg Daily Rate
Return Metrics
96.74% 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
96.74%
Cap Rate
31.33%
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
$34,334
Deductible property tax
$3,795
Your total deduction
-$46,684
Your adjusted annual income
$150,000 - -$46,684 = $196,684
Taxes on $196,684 (30%)
$59,005
Your old tax bill
$45,000
Your new tax bill
$59,005
Estimated tax savings
-$14,005
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