238 N Hampton Dr Davenport, Florida, 33897-7353
4 bed • 3 bath • 8 guests • $460,000
Annual Revenue
$51,660
Profit (Cash Flow)
$244
Cap Rate
6.8%
Annual Revenue
AirDNA projects $221/night at 64% occupancy ($51,660)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.2% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.2%
Cap Rate
6.79%
Tax Calculator (USA)
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
$21,832
Deductible property tax
$4,554
Your total deduction
$64,789
Your adjusted annual income
$150,000 - $64,789 = $85,211
Taxes on $85,211 (30%)
$25,563
Your old tax bill
$45,000
Your new tax bill
$25,563
Estimated tax savings
$19,437
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