5073 Sunset Village Dr Duck Key, Florida, 33050
2 bed • 2 bath • 8 guests • $685,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$105,092
Profit (Cash Flow)
$31,550
Cap Rate
11.4%
Annual Revenue
AirDNA projects $417/night at 69% occupancy ($105,092)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.23% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.23%
Cap Rate
11.35%
Tax Calculator (USA)
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
$32,511
Deductible property tax
$6,781
Your total deduction
$63,461
Your adjusted annual income
$150,000 - $63,461 = $86,539
Taxes on $86,539 (30%)
$25,962
Your old tax bill
$45,000
Your new tax bill
$25,962
Estimated tax savings
$19,038
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