10104 Tarpon Dr Treasure Island, Florida, 33706-3123
5 bed • 3 bath • 14 guests • $1,300,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$173,213
Profit (Cash Flow)
$49,332
Cap Rate
10.5%
Annual Revenue
AirDNA projects $988/night at 48% occupancy ($173,213)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.82% 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
15.82%
Cap Rate
10.53%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$131,055
Your adjusted annual income
$150,000 - $131,055 = $18,945
Taxes on $18,945 (30%)
$5,683
Your old tax bill
$45,000
Your new tax bill
$5,683
Estimated tax savings
$39,317
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