1517 Southbury Dr
Kissimmee, Florida, 34744
3 bed • 2.5 bath • 8 guests • $357,000
Annual Revenue
$37,207
Profit (Cash Flow)
-$5,381
Cash on Cash Return
-5.9%
Annual Revenue
AirDNA projects $167/night at 61% occupancy ($37,207).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.93% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.93%
Cap Rate
5.23%
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
$16,943
Deductible property tax
$3,534
Your total deduction
$59,773
Your adjusted annual income
$150,000 - $59,773 = $90,226
Taxes on $90,226 (30%)
$27,067
Your old tax bill
$45,000
Your new tax bill
$27,067
Estimated tax savings
$17,932
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