4318 S Grady Ave
Tampa, Florida, 33611-1330
3 bed • 2 bath • 6 guests • $549,000
Annual Revenue
$64,100
Profit (Cash Flow)
$5,055
Cash on Cash Return
3.8%
Annual Revenue
AirDNA projects $270/night at 65% occupancy ($64,100).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.75% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.75%
Cap Rate
7.66%
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
$26,056
Deductible property tax
$5,435
Your total deduction
$75,527
Your adjusted annual income
$150,000 - $75,527 = $74,472
Taxes on $74,472 (30%)
$22,341
Your old tax bill
$45,000
Your new tax bill
$22,341
Estimated tax savings
$22,658
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