316 Belfry Dr
Davenport, Florida, 33897-6302
5 bed • 4 bath • 12 guests • $600,000
Annual Revenue
$51,839
Profit (Cash Flow)
-$9,043
Cash on Cash Return
-6.0%
Annual Revenue
AirDNA projects $249/night at 57% occupancy ($51,839).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.98% 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
-5.98%
Cap Rate
5.23%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$99,495
Your adjusted annual income
$150,000 - $99,495 = $50,504
Taxes on $50,504 (30%)
$15,151
Your old tax bill
$45,000
Your new tax bill
$15,151
Estimated tax savings
$29,848
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