1024 Lester Ridge Ct Kissimmee, Florida, 34747-1255
3 bed • 2 bath • 6 guests • $425,000
Annual Revenue
$46,057
Profit (Cash Flow)
-$2,278
Cap Rate
6.2%
Annual Revenue
AirDNA projects $194/night at 65% occupancy ($46,057)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.14% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.14%
Cap Rate
6.2%
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
$20,171
Deductible property tax
$4,208
Your total deduction
$62,080
Your adjusted annual income
$150,000 - $62,080 = $87,920
Taxes on $87,920 (30%)
$26,376
Your old tax bill
$45,000
Your new tax bill
$26,376
Estimated tax savings
$18,624
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