1915 E 4th Ave Tampa, Florida, 33605
2 bed • 2 bath • 6 guests • $340,000
Annual Revenue
$48,388
Profit (Cash Flow)
$6,925
Cap Rate
8.4%
Annual Revenue
AirDNA projects $207/night at 64% occupancy ($48,388)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.17% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.17%
Cap Rate
8.35%
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
$13,742
Deductible property tax
$3,740
Your total deduction
$40,281
Your adjusted annual income
$150,000 - $40,281 = $109,719
Taxes on $109,719 (30%)
$32,916
Your old tax bill
$45,000
Your new tax bill
$32,916
Estimated tax savings
$12,084
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