10 Bayshore Blvd
Tampa, Florida, 33606
2 bed • 2 bath • 4 guests • $174,900
Annual Revenue
$35,793
Profit (Cash Flow)
$5,664
Cash on Cash Return
12.1%
Annual Revenue
AirDNA projects $193/night at 72% occupancy ($50,754).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.12% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.12%
Cap Rate
9.98%
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
$8,300
Deductible property tax
$1,731
Your total deduction
$22,435
Your adjusted annual income
$150,000 - $22,435 = $127,564
Taxes on $127,564 (30%)
$38,269
Your old tax bill
$45,000
Your new tax bill
$38,269
Estimated tax savings
$6,730
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