422 E Forest Ave
Tampa, Florida, 33602-1616
4 bed • 3 bath • 12 guests • $600,000
Annual Revenue
$76,865
Profit (Cash Flow)
$12,729
Cash on Cash Return
8.6%
Annual Revenue
AirDNA projects $305/night at 69% occupancy ($76,865).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.55% 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
8.55%
Cap Rate
8.86%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$76,282
Your adjusted annual income
$150,000 - $76,282 = $73,717
Taxes on $73,717 (30%)
$22,115
Your old tax bill
$45,000
Your new tax bill
$22,115
Estimated tax savings
$22,884
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