3401 Riverview Blvd
Bradenton, Florida, 34205-2629
5 bed • 4 bath • 14 guests • $830,000
Annual Revenue
$176,215
Profit (Cash Flow)
$83,647
Cash on Cash Return
41.0%
Annual Revenue
AirDNA projects $731/night at 66% occupancy ($176,215).
Occupancy Rate
Avg Daily Rate
Return Metrics
41.02% 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
41.02%
Cap Rate
16.82%
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
$39,392
Deductible property tax
$8,217
Your total deduction
$38,282
Your adjusted annual income
$150,000 - $38,282 = $111,717
Taxes on $111,717 (30%)
$33,515
Your old tax bill
$45,000
Your new tax bill
$33,515
Estimated tax savings
$11,484
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