4009 S Renellie Dr
Tampa, Florida, 33611-1107
4 bed • 1 bath • 8 guests • $315,000
Annual Revenue
$46,568
Profit (Cash Flow)
$5,594
Cash on Cash Return
6.8%
Annual Revenue
AirDNA projects $317/night at 60% occupancy ($69,469).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.76% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.76%
Cap Rate
8.51%
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
$14,950
Deductible property tax
$3,118
Your total deduction
$44,087
Your adjusted annual income
$150,000 - $44,087 = $105,912
Taxes on $105,912 (30%)
$31,773
Your old tax bill
$45,000
Your new tax bill
$31,773
Estimated tax savings
$13,226
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