2905 Nevada Ave
Tampa, Florida, 33602-1314
4 bed • 2 bath • 10 guests • $560,000
Annual Revenue
$87,176
Profit (Cash Flow)
$24,399
Cash on Cash Return
17.5%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
17.51% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.51%
Cap Rate
11.1%
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
$26,578
Deductible property tax
$5,543
Your total deduction
$58,978
Your adjusted annual income
$150,000 - $58,978 = $91,021
Taxes on $91,021 (30%)
$27,306
Your old tax bill
$45,000
Your new tax bill
$27,306
Estimated tax savings
$17,693
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