5319 S Hwy A1A
Melbourne Beach, Florida, 32951-3248
2 bed • 2.5 bath • 6 guests • $829,000
Annual Revenue
$99,404
Profit (Cash Flow)
$16,882
Cash on Cash Return
8.6%
Annual Revenue
AirDNA projects $324/night at 84% occupancy ($99,404).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.55% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.55%
Cap Rate
8.78%
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
$39,345
Deductible property tax
$8,207
Your total deduction
$100,823
Your adjusted annual income
$150,000 - $100,823 = $49,176
Taxes on $49,176 (30%)
$14,752
Your old tax bill
$45,000
Your new tax bill
$14,752
Estimated tax savings
$30,247
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