11430 3rd St E Treasure Island, Florida, 33706-4673
1 bed • 1 bath • 4 guests • $300,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$39,227
Profit (Cash Flow)
$216
Cap Rate
6.8%
Annual Revenue
AirDNA projects $179/night at 60% occupancy ($39,227)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.29% 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
0.29%
Cap Rate
6.81%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$41,666
Your adjusted annual income
$150,000 - $41,666 = $108,334
Taxes on $108,334 (30%)
$32,500
Your old tax bill
$45,000
Your new tax bill
$32,500
Estimated tax savings
$12,500
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