6526 Bimini Ct Apollo Beach, Florida, 33572-2107
3 bed • 2 bath • 6 guests • $894,900
Annual Revenue
$91,483
Profit (Cash Flow)
$5,550
Cap Rate
7.4%
Annual Revenue
AirDNA projects $363/night at 69% occupancy ($91,483)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.58% 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
2.58%
Cap Rate
7.36%
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
$42,473
Deductible property tax
$8,860
Your total deduction
$118,573
Your adjusted annual income
$150,000 - $118,573 = $31,427
Taxes on $31,427 (30%)
$9,428
Your old tax bill
$45,000
Your new tax bill
$9,428
Estimated tax savings
$35,572
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