4259 Brookmyra Dr
Orlando, Florida, 32837-5113
3 bed • 2 bath • 8 guests • $540,000
Annual Revenue
$47,624
Profit (Cash Flow)
-$8,666
Cash on Cash Return
-6.5%
Annual Revenue
AirDNA projects $221/night at 59% occupancy ($47,624).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.53% 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
-6.53%
Cap Rate
5.13%
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
$25,628
Deductible property tax
$5,345
Your total deduction
$88,022
Your adjusted annual income
$150,000 - $88,022 = $61,977
Taxes on $61,977 (30%)
$18,593
Your old tax bill
$45,000
Your new tax bill
$18,593
Estimated tax savings
$26,406
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