2813 Clinton St S
Gulfport, Florida, 33707-5248
6 bed • 5 bath • 12 guests • $675,000
Annual Revenue
$172,190
Profit (Cash Flow)
$71,049
Cash on Cash Return
29.4%
Annual Revenue
AirDNA projects $664/night at 71% occupancy ($172,190).
Occupancy Rate
Avg Daily Rate
Return Metrics
29.42% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
29.42%
Cap Rate
17.3%
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
$32,720
Deductible property tax
$8,100
Your total deduction
$35,191
Your adjusted annual income
$150,000 - $35,191 = $114,808
Taxes on $114,808 (30%)
$34,442
Your old tax bill
$45,000
Your new tax bill
$34,442
Estimated tax savings
$10,557
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