4199 SW Cherokee St
Palm City, Florida, 34990-5062
4 bed • 2.5 bath • 12 guests • $1,099,000
Annual Revenue
$81,814
Profit (Cash Flow)
-$11,849
Cash on Cash Return
-4.5%
Annual Revenue
AirDNA projects $277/night at 64% occupancy ($64,750).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.49% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.49%
Cap Rate
5.23%
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
$46,002
Deductible property tax
$10,770
Your total deduction
$167,587
Your adjusted annual income
$150,000 - $167,587 = -$17,587
Taxes on -$17,587 (30%)
-$5,276
Your old tax bill
$45,000
Your new tax bill
-$5,276
Estimated tax savings
$50,276
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