2204 NW 52nd Pl
Gainesville, Florida, 32605-5489
3 bed • 2 bath • 6 guests • $230,000
Annual Revenue
$57,756
Profit (Cash Flow)
$14,721
Cash on Cash Return
24.0%
Annual Revenue
AirDNA projects $251/night at 63% occupancy ($57,756).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.97% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.97%
Cap Rate
12.9%
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
$9,627
Deductible property tax
$2,714
Your total deduction
$21,897
Your adjusted annual income
$150,000 - $21,897 = $128,102
Taxes on $128,102 (30%)
$38,430
Your old tax bill
$45,000
Your new tax bill
$38,430
Estimated tax savings
$6,569
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