5073 Sunset Village Dr
Duck Key, Florida, 33050
2 bed • 2 bath • 8 guests • $685,000
Annual Revenue
$105,091
Profit (Cash Flow)
$31,549
Cash on Cash Return
19.2%
Annual Revenue
AirDNA projects $417/night at 69% occupancy ($105,091).
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
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
$32,510
Deductible property tax
$6,781
Your total deduction
$66,372
Your adjusted annual income
$150,000 - $66,372 = $83,627
Taxes on $83,627 (30%)
$25,088
Your old tax bill
$45,000
Your new tax bill
$25,088
Estimated tax savings
$19,911
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