3522 W Price Ave
Tampa, Florida, 33611-3636
4 bed • 3 bath • 12 guests • $640,000
Annual Revenue
$0
Profit (Cash Flow)
-$60,024
Cash on Cash Return
-38.0%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-38% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
10.8%
Revenue Appreciation
0%
Cash on Cash Return
-38%
Cap Rate
-2.63%
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
$30,375
Deductible property tax
$6,335
Your total deduction
$154,508
Your adjusted annual income
$150,000 - $154,508 = -$4,508
Taxes on -$4,508 (30%)
-$1,352
Your old tax bill
$45,000
Your new tax bill
-$1,352
Estimated tax savings
$46,352
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