248 45th St W Bradenton, Florida, 34209-2966
2 bed • 2 bath • 7 guests • $420,000
Annual Revenue
$59,608
Profit (Cash Flow)
$17,620
Cap Rate
10.9%
Annual Revenue
AirDNA projects $217/night at 65% occupancy ($51,518)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.85% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.85%
Cap Rate
10.93%
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
$19,934
Deductible property tax
$4,158
Your total deduction
$42,661
Your adjusted annual income
$150,000 - $42,661 = $107,339
Taxes on $107,339 (30%)
$32,202
Your old tax bill
$45,000
Your new tax bill
$32,202
Estimated tax savings
$12,798
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