2336 W Walnut St
Tampa, Florida, 33607-3446
3 bed • 2 bath • 7 guests • $300,000
Annual Revenue
$47,218
Profit (Cash Flow)
$7,168
Cash on Cash Return
9.2%
Annual Revenue
AirDNA projects $202/night at 64% occupancy ($47,218).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.24% 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
9.24%
Cap Rate
9.13%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$39,337
Your adjusted annual income
$150,000 - $39,337 = $110,662
Taxes on $110,662 (30%)
$33,198
Your old tax bill
$45,000
Your new tax bill
$33,198
Estimated tax savings
$11,801
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