2720 Pleasant Cypress Cir
Kissimmee, Florida, 34741
3 bed • 3.5 bath • 4 guests • $400,000
Annual Revenue
$46,605
Profit (Cash Flow)
-$109
Cash on Cash Return
-0.1%
Annual Revenue
AirDNA projects $220/night at 58% occupancy ($46,605).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.1% 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
-0.1%
Cap Rate
6.71%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$60,543
Your adjusted annual income
$150,000 - $60,543 = $89,456
Taxes on $89,456 (30%)
$26,836
Your old tax bill
$45,000
Your new tax bill
$26,836
Estimated tax savings
$18,163
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