2356 Shanti Dr
Kissimmee, Florida, 34746
8 bed • 6 bath • 20 guests • $940,000
Annual Revenue
$106,238
Profit (Cash Flow)
$15,339
Cash on Cash Return
6.5%
Annual Revenue
AirDNA projects $493/night at 59% occupancy ($106,238).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.5% 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
6.5%
Cap Rate
8.37%
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
$44,613
Deductible property tax
$9,306
Your total deduction
$125,798
Your adjusted annual income
$150,000 - $125,798 = $24,201
Taxes on $24,201 (30%)
$7,260
Your old tax bill
$45,000
Your new tax bill
$7,260
Estimated tax savings
$37,739
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