2228 Sylvan Ct
Kissimmee, Florida, 34746-3719
3 bed • 2 bath • 6 guests • $400,000
Annual Revenue
$73,048
Profit (Cash Flow)
$15,699
Cash on Cash Return
43.0%
Annual Revenue
AirDNA projects $196/night at 80% occupancy ($57,270).
Occupancy Rate
Avg Daily Rate
Return Metrics
43.01% 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
43.01%
Cap Rate
10.64%
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
$14,157
Deductible property tax
$2,388
Your total deduction
$38,203
Your adjusted annual income
$150,000 - $38,203 = $111,796
Taxes on $111,796 (30%)
$33,538
Your old tax bill
$45,000
Your new tax bill
$33,538
Estimated tax savings
$11,461
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