2521 Oneida Loop Kissimmee, Florida, 34747-2792
5 bed • 4 bath • 10 guests • $500,000
Annual Revenue
$65,583
Profit (Cash Flow)
$9,657
Cap Rate
8.7%
Annual Revenue
AirDNA projects $268/night at 67% occupancy ($65,583)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.54% 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
7.54%
Cap Rate
8.67%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$61,281
Your adjusted annual income
$150,000 - $61,281 = $88,719
Taxes on $88,719 (30%)
$26,616
Your old tax bill
$45,000
Your new tax bill
$26,616
Estimated tax savings
$18,384
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