658 4th St
Cedar Key, Florida, 32625
3 bed • 3 bath • 5 guests • $500,000
Annual Revenue
$59,542
Profit (Cash Flow)
$4,401
Cash on Cash Return
3.6%
Annual Revenue
AirDNA projects $209/night at 78% occupancy ($59,542).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.55% 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
3.55%
Cap Rate
7.62%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$69,640
Your adjusted annual income
$150,000 - $69,640 = $80,359
Taxes on $80,359 (30%)
$24,107
Your old tax bill
$45,000
Your new tax bill
$24,107
Estimated tax savings
$20,892
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