5 Rollins Dr
Palm Coast, Florida, 32137-2428
4 bed • 2.5 bath • 10 guests • $699,000
Annual Revenue
$145,045
Profit (Cash Flow)
$60,333
Cash on Cash Return
50.1%
Annual Revenue
AirDNA projects $584/night at 68% occupancy ($145,045).
Occupancy Rate
Avg Daily Rate
Return Metrics
50.07% 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
50.07%
Cap Rate
16.09%
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
$37,322
Deductible property tax
$6,920
Your total deduction
$53,420
Your adjusted annual income
$150,000 - $53,420 = $96,579
Taxes on $96,579 (30%)
$28,973
Your old tax bill
$45,000
Your new tax bill
$28,973
Estimated tax savings
$16,026
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