2669 Renatta Dr Belleair Bluffs, Florida, 33770-1773
3 bed • 2 bath • 9 guests • $530,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$67,804
Profit (Cash Flow)
$12,705
Cap Rate
8.5%
Annual Revenue
AirDNA projects $273/night at 68% occupancy ($67,804)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.74% 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
9.74%
Cap Rate
8.54%
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
$21,337
Deductible property tax
$4,982
Your total deduction
$60,533
Your adjusted annual income
$150,000 - $60,533 = $89,467
Taxes on $89,467 (30%)
$26,840
Your old tax bill
$45,000
Your new tax bill
$26,840
Estimated tax savings
$18,160
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