117 W North St
Tampa, Florida, 33604-6014
3 bed • 2 bath • 7 guests • $449,000
Annual Revenue
$51,177
Profit (Cash Flow)
$556
Cash on Cash Return
0.5%
Annual Revenue
AirDNA projects $226/night at 62% occupancy ($51,177).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.49% 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
0.49%
Cap Rate
6.86%
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
$21,310
Deductible property tax
$4,445
Your total deduction
$66,337
Your adjusted annual income
$150,000 - $66,337 = $83,662
Taxes on $83,662 (30%)
$25,098
Your old tax bill
$45,000
Your new tax bill
$25,098
Estimated tax savings
$19,901
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