1881 Summer Dr
Davenport, Florida, 33897
7 bed • 5.5 bath • 16 guests • $950,000
Annual Revenue
$84,732
Profit (Cash Flow)
-$4,042
Cash on Cash Return
-1.7%
Annual Revenue
AirDNA projects $407/night at 69% occupancy ($102,571).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.71% 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
-1.71%
Cap Rate
6.31%
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
$45,087
Deductible property tax
$9,405
Your total deduction
$145,191
Your adjusted annual income
$150,000 - $145,191 = $4,808
Taxes on $4,808 (30%)
$1,442
Your old tax bill
$45,000
Your new tax bill
$1,442
Estimated tax savings
$43,557
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