201 W Laurel St
Tampa, Florida, 33602
4 bed • 2.5 bath • 10 guests • $741,000
Annual Revenue
$92,238
Profit (Cash Flow)
$16,587
Cash on Cash Return
9.2%
Annual Revenue
AirDNA projects $366/night at 69% occupancy ($92,238).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.16% 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
9.16%
Cap Rate
8.98%
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
$35,168
Deductible property tax
$7,335
Your total deduction
$91,637
Your adjusted annual income
$150,000 - $91,637 = $58,362
Taxes on $58,362 (30%)
$17,508
Your old tax bill
$45,000
Your new tax bill
$17,508
Estimated tax savings
$27,491
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