1532 Still Dr Clermont, Florida, 34714-4413
3 bed • 3 bath • 9 guests • $390,000
Annual Revenue
$43,259
Profit (Cash Flow)
-$2,348
Cap Rate
6.1%
Annual Revenue
AirDNA projects $188/night at 63% occupancy ($43,259)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.38% 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
-2.38%
Cap Rate
6.14%
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
$18,510
Deductible property tax
$3,861
Your total deduction
$57,411
Your adjusted annual income
$150,000 - $57,411 = $92,589
Taxes on $92,589 (30%)
$27,777
Your old tax bill
$45,000
Your new tax bill
$27,777
Estimated tax savings
$17,223
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