3622 W Carmen St
Tampa, Florida, 33609-1302
4 bed • 2 bath • 12 guests • $645,000
Annual Revenue
$69,988
Profit (Cash Flow)
$1,381
Cash on Cash Return
1.1%
Annual Revenue
AirDNA projects $286/night at 67% occupancy ($69,988).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.09% 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
1.09%
Cap Rate
7.31%
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
$32,525
Deductible property tax
$6,385
Your total deduction
$93,213
Your adjusted annual income
$150,000 - $93,213 = $56,786
Taxes on $56,786 (30%)
$17,035
Your old tax bill
$45,000
Your new tax bill
$17,035
Estimated tax savings
$27,964
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