2809 W Sitios St
Tampa, Florida, 33629-6137
2 bed • 2 bath • 6 guests • $625,000
Annual Revenue
$54,304
Profit (Cash Flow)
-$8,591
Cash on Cash Return
-5.7%
Annual Revenue
AirDNA projects $236/night at 63% occupancy ($54,304).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.71% 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
-5.71%
Cap Rate
5.37%
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
$29,663
Deductible property tax
$6,187
Your total deduction
$98,298
Your adjusted annual income
$150,000 - $98,298 = $51,701
Taxes on $51,701 (30%)
$15,510
Your old tax bill
$45,000
Your new tax bill
$15,510
Estimated tax savings
$29,489
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