1228 NE 12th Terrace
Gainesville, Florida, 32601-4551
3 bed • 2 bath • 6 guests • $250,000
Annual Revenue
$50,951
Profit (Cash Flow)
$13,787
Cash on Cash Return
20.9%
Annual Revenue
AirDNA projects $225/night at 62% occupancy ($50,951).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.89% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.89%
Cap Rate
12.25%
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
$11,865
Deductible property tax
$2,474
Your total deduction
$25,873
Your adjusted annual income
$150,000 - $25,873 = $124,126
Taxes on $124,126 (30%)
$37,237
Your old tax bill
$45,000
Your new tax bill
$37,237
Estimated tax savings
$7,762
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