7004 Harbor Village Dr
Marathon, Florida, 33050
2 bed • 2 bath • 6 guests • $715,000
Annual Revenue
$101,771
Profit (Cash Flow)
$31,625
Cash on Cash Return
18.5%
Annual Revenue
AirDNA projects $387/night at 72% occupancy ($101,771).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.49% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.49%
Cap Rate
10.43%
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
$29,871
Deductible property tax
$4,933
Your total deduction
$69,422
Your adjusted annual income
$150,000 - $69,422 = $80,577
Taxes on $80,577 (30%)
$24,173
Your old tax bill
$45,000
Your new tax bill
$24,173
Estimated tax savings
$20,826
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