E Palm Ave 1910
Tampa, Florida, 33605
2 bed • 2 bath • 6 guests • $400,000
Annual Revenue
$45,363
Profit (Cash Flow)
-$2,293
Cash on Cash Return
-2.4%
Annual Revenue
AirDNA projects $180/night at 69% occupancy ($45,363).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.4% 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
-2.4%
Cap Rate
6.38%
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
$19,946
Deductible property tax
$4,080
Your total deduction
$62,705
Your adjusted annual income
$150,000 - $62,705 = $87,294
Taxes on $87,294 (30%)
$26,188
Your old tax bill
$45,000
Your new tax bill
$26,188
Estimated tax savings
$18,811
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