1211 45th St W
Bradenton, Florida, 34209-4351
4 bed • 3 bath • 12 guests • $650,000
Annual Revenue
$107,546
Profit (Cash Flow)
$16,714
Cash on Cash Return
10.4%
Annual Revenue
AirDNA projects $453/night at 65% occupancy ($107,546).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.43% 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
10.43%
Cap Rate
9.1%
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
$30,849
Deductible property tax
$5,040
Your total deduction
$79,138
Your adjusted annual income
$150,000 - $79,138 = $70,861
Taxes on $70,861 (30%)
$21,258
Your old tax bill
$45,000
Your new tax bill
$21,258
Estimated tax savings
$23,741
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