3415 E 12th Ave
Tampa, Florida, 33605-4421
3 bed • 1 bath • 10 guests • $370,000
Annual Revenue
$47,920
Profit (Cash Flow)
$3,062
Cash on Cash Return
3.3%
Annual Revenue
AirDNA projects $205/night at 64% occupancy ($47,920).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.28% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.28%
Cap Rate
7.57%
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
$17,560
Deductible property tax
$3,662
Your total deduction
$52,869
Your adjusted annual income
$150,000 - $52,869 = $97,130
Taxes on $97,130 (30%)
$29,139
Your old tax bill
$45,000
Your new tax bill
$29,139
Estimated tax savings
$15,860
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