4408 E Drake Blvd Bradenton, Florida, 34203-5521
3 bed • 2 bath • 8 guests • $400,000
Annual Revenue
$95,840
Profit (Cash Flow)
$42,725
Cap Rate
17.4%
Annual Revenue
AirDNA projects $410/night at 64% occupancy ($95,840)
Occupancy Rate
Avg Daily Rate
Return Metrics
42.51% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
42.51%
Cap Rate
17.42%
Tax Calculator (USA)
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
$18,984
Deductible property tax
$3,960
Your total deduction
$13,661
Your adjusted annual income
$150,000 - $13,661 = $136,339
Taxes on $136,339 (30%)
$40,902
Your old tax bill
$45,000
Your new tax bill
$40,902
Estimated tax savings
$4,098
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