600 1st Ave
Satellite Beach, Florida, 32937-2206
4 bed • 2 bath • 10 guests • $575,000
Annual Revenue
$64,524
Profit (Cash Flow)
$3,431
Cash on Cash Return
2.4%
Annual Revenue
AirDNA projects $242/night at 73% occupancy ($64,524).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.4% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.4%
Cap Rate
7.34%
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
$27,290
Deductible property tax
$5,692
Your total deduction
$81,991
Your adjusted annual income
$150,000 - $81,991 = $68,008
Taxes on $68,008 (30%)
$20,402
Your old tax bill
$45,000
Your new tax bill
$20,402
Estimated tax savings
$24,597
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