309 Westwinds Dr
Palm Harbor, Florida, 34683-1041
4 bed • 3 bath • 10 guests • $475,000
Annual Revenue
$72,720
Profit (Cash Flow)
$17,546
Cash on Cash Return
14.6%
Annual Revenue
AirDNA projects $362/night at 55% occupancy ($72,720).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.62% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.62%
Cap Rate
10.43%
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
$22,543
Deductible property tax
$4,702
Your total deduction
$54,347
Your adjusted annual income
$150,000 - $54,347 = $95,652
Taxes on $95,652 (30%)
$28,695
Your old tax bill
$45,000
Your new tax bill
$28,695
Estimated tax savings
$16,304
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