3706 W Wyoming Ave
Tampa, Florida, 33611-4255
4 bed • 3 bath • 12 guests • $750,000
Annual Revenue
$135,140
Profit (Cash Flow)
$50,600
Cash on Cash Return
27.6%
Annual Revenue
AirDNA projects $402/night at 74% occupancy ($108,652).
Occupancy Rate
Avg Daily Rate
Return Metrics
27.61% 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
27.61%
Cap Rate
13.85%
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
$38,781
Deductible property tax
$7,650
Your total deduction
$59,642
Your adjusted annual income
$150,000 - $59,642 = $90,357
Taxes on $90,357 (30%)
$27,107
Your old tax bill
$45,000
Your new tax bill
$27,107
Estimated tax savings
$17,892
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