2800 W Lake Eloise Dr Winter Haven, Florida, 33884-1937
5 bed • 4 bath • 15 guests • $1,750,000
Annual Revenue
$91,085
Profit (Cash Flow)
-$71,120
Cap Rate
2.7%
Annual Revenue
AirDNA projects $337/night at 74% occupancy ($91,085)
Occupancy Rate
Avg Daily Rate
Return Metrics
-17.11% 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
-17.11%
Cap Rate
2.68%
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
$83,057
Deductible property tax
$17,325
Your total deduction
$313,141
Your adjusted annual income
$150,000 - $313,141 = -$163,141
Taxes on -$163,141 (30%)
-$48,942
Your old tax bill
$45,000
Your new tax bill
-$48,942
Estimated tax savings
$93,942
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