1305 Leisure Ln
Eastpoint, Florida, 32328
4 bed • 4 bath • 12 guests • $1,000,000
Annual Revenue
$123,247
Profit (Cash Flow)
$25,853
Cash on Cash Return
11.7%
Annual Revenue
AirDNA projects $444/night at 76% occupancy ($123,247).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.69% 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
11.69%
Cap Rate
9.33%
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
$47,461
Deductible property tax
$9,899
Your total deduction
$118,059
Your adjusted annual income
$150,000 - $118,059 = $31,940
Taxes on $31,940 (30%)
$9,582
Your old tax bill
$45,000
Your new tax bill
$9,582
Estimated tax savings
$35,417
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