2714 NW 4th Pl
Gainesville, Florida, 32607-2674
1 bed • 1 bath • 5 guests • $225,000
Annual Revenue
$30,961
Profit (Cash Flow)
-$1,911
Cash on Cash Return
-3.4%
Annual Revenue
AirDNA projects $173/night at 49% occupancy ($30,961).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.41% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.41%
Cap Rate
5.89%
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
$10,678
Deductible property tax
$2,227
Your total deduction
$35,436
Your adjusted annual income
$150,000 - $35,436 = $114,563
Taxes on $114,563 (30%)
$34,369
Your old tax bill
$45,000
Your new tax bill
$34,369
Estimated tax savings
$10,630
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