14514 Winter Dr Tampa, Florida, 33613-2337
3 bed • 2 bath • 6 guests • $105,000
Annual Revenue
$34,183
Profit (Cash Flow)
$8,979
Cap Rate
15.3%
Annual Revenue
AirDNA projects $191/night at 61% occupancy ($42,555)
Occupancy Rate
Avg Daily Rate
Return Metrics
27.5% 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
27.5%
Cap Rate
15.29%
Tax Calculator (USA)
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
$4,983
Deductible property tax
$1,040
Your total deduction
$7,027
Your adjusted annual income
$150,000 - $7,027 = $142,973
Taxes on $142,973 (30%)
$42,892
Your old tax bill
$45,000
Your new tax bill
$42,892
Estimated tax savings
$2,108
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