2619 Calistoga Ave Kissimmee, Florida, 34741
8 bed • 6 bath • 20 guests • $900,000
Annual Revenue
$118,197
Profit (Cash Flow)
$28,443
Cap Rate
9.9%
Annual Revenue
AirDNA projects $483/night at 67% occupancy ($118,197)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.55% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.55%
Cap Rate
9.9%
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
$42,715
Deductible property tax
$8,910
Your total deduction
$98,486
Your adjusted annual income
$150,000 - $98,486 = $51,514
Taxes on $51,514 (30%)
$15,454
Your old tax bill
$45,000
Your new tax bill
$15,454
Estimated tax savings
$29,546
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