4336 Quote St
Kissimmee, Florida, 34746
5 bed • 5 bath • 15 guests • $750,000
Annual Revenue
$83,348
Profit (Cash Flow)
$8,241
Cash on Cash Return
4.4%
Annual Revenue
AirDNA projects $326/night at 70% occupancy ($83,348).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.43% 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
4.43%
Cap Rate
7.84%
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
$35,595
Deductible property tax
$7,424
Your total deduction
$102,890
Your adjusted annual income
$150,000 - $102,890 = $47,109
Taxes on $47,109 (30%)
$14,132
Your old tax bill
$45,000
Your new tax bill
$14,132
Estimated tax savings
$30,867
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