4413 W Wallace Ave
Tampa, Florida, 33611-5640
4 bed • 2 bath • 10 guests • $375,000
Annual Revenue
$67,650
Profit (Cash Flow)
$19,879
Cash on Cash Return
20.5%
Annual Revenue
AirDNA projects $343/night at 54% occupancy ($67,650).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.54% 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
20.54%
Cap Rate
12.04%
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
$17,797
Deductible property tax
$3,712
Your total deduction
$38,165
Your adjusted annual income
$150,000 - $38,165 = $111,834
Taxes on $111,834 (30%)
$33,550
Your old tax bill
$45,000
Your new tax bill
$33,550
Estimated tax savings
$11,449
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