534 Hiking Tr West Melbourne, Florida, 32904-7727
5 bed • 2.5 bath • 10 guests • $350,000
Annual Revenue
$76,088
Profit (Cash Flow)
$28,912
Cap Rate
15.0%
Annual Revenue
AirDNA projects $336/night at 62% occupancy ($76,088)
Occupancy Rate
Avg Daily Rate
Return Metrics
31.04% 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
31.04%
Cap Rate
15%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$21,422
Your adjusted annual income
$150,000 - $21,422 = $128,578
Taxes on $128,578 (30%)
$38,574
Your old tax bill
$45,000
Your new tax bill
$38,574
Estimated tax savings
$6,426
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