2521 Indigo Dr
Dunedin, Florida, 34698-6520
3 bed • 2 bath • 8 guests • $500,000
Annual Revenue
$83,567
Profit (Cash Flow)
$25,316
Cash on Cash Return
20.5%
Annual Revenue
AirDNA projects $286/night at 60% occupancy ($62,675).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.49% 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
20.49%
Cap Rate
11.75%
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
$23,730
Deductible property tax
$4,699
Your total deduction
$48,568
Your adjusted annual income
$150,000 - $48,568 = $101,431
Taxes on $101,431 (30%)
$30,429
Your old tax bill
$45,000
Your new tax bill
$30,429
Estimated tax savings
$14,570
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