3522 W Price Ave
Tampa, Florida, 33611-3636
4 bed • 3 bath • 16 guests • $600,000
Annual Revenue
$106,359
Profit (Cash Flow)
$36,228
Cash on Cash Return
22.0%
Annual Revenue
AirDNA projects $364/night at 80% occupancy ($106,359).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.98% 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
21.98%
Cap Rate
13.14%
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
$30,256
Deductible property tax
$5,939
Your total deduction
$81,842
Your adjusted annual income
$150,000 - $81,842 = $68,157
Taxes on $68,157 (30%)
$20,447
Your old tax bill
$45,000
Your new tax bill
$20,447
Estimated tax savings
$24,552
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