1228 Winding Willow Ct
Kissimmee, Florida, 34746-6742
5 bed • 3.5 bath • 10 guests • $445,000
Annual Revenue
$59,826
Profit (Cash Flow)
$34,085
Cash on Cash Return
7.2%
Annual Revenue
AirDNA projects $260/night at 63% occupancy ($59,826).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.23% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.23%
Cap Rate
8.56%
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
$0
Deductible property tax
$4,049
Your total deduction
$39,559
Your adjusted annual income
$150,000 - $39,559 = $110,440
Taxes on $110,440 (30%)
$33,132
Your old tax bill
$45,000
Your new tax bill
$33,132
Estimated tax savings
$11,867
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