4106 Thatcher
Tampa, Florida, 33614-7851
1 bed • 1 bath • 3 guests • $418,600
Annual Revenue
$24,453
Profit (Cash Flow)
-$20,641
Cash on Cash Return
-20.5%
Annual Revenue
AirDNA projects $103/night at 65% occupancy ($24,453).
Occupancy Rate
Avg Daily Rate
Return Metrics
-20.53% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-20.53%
Cap Rate
1.81%
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
$19,867
Deductible property tax
$4,144
Your total deduction
$80,656
Your adjusted annual income
$150,000 - $80,656 = $69,343
Taxes on $69,343 (30%)
$20,803
Your old tax bill
$45,000
Your new tax bill
$20,803
Estimated tax savings
$24,196
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