2341 NW 54th Pl
Gainesville, Florida, 32653-2004
3 bed • 1 bath • 6 guests • $225,000
Annual Revenue
$59,596
Profit (Cash Flow)
$23,001
Cash on Cash Return
38.3%
Annual Revenue
AirDNA projects $259/night at 63% occupancy ($59,596).
Occupancy Rate
Avg Daily Rate
Return Metrics
38.33% 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
38.33%
Cap Rate
16.96%
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
$10,678
Deductible property tax
$2,227
Your total deduction
$13,083
Your adjusted annual income
$150,000 - $13,083 = $136,916
Taxes on $136,916 (30%)
$41,074
Your old tax bill
$45,000
Your new tax bill
$41,074
Estimated tax savings
$3,925
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