3614 29th Ave W Bradenton, Florida, 34205-2014
3 bed • 2 bath • 8 guests • $390,000
Annual Revenue
$71,434
Profit (Cash Flow)
$17,376
Cap Rate
12.4%
Annual Revenue
AirDNA projects $254/night at 77% occupancy ($71,434)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.76% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.76%
Cap Rate
12.42%
Tax Calculator (USA)
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
$24,770
Deductible property tax
$3,627
Your total deduction
$41,181
Your adjusted annual income
$150,000 - $41,181 = $108,819
Taxes on $108,819 (30%)
$32,646
Your old tax bill
$45,000
Your new tax bill
$32,646
Estimated tax savings
$12,354
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