4427 W Oklahoma Ave
Tampa, Florida, 33616-1014
4 bed • 3 bath • 10 guests • $375,000
Annual Revenue
$72,741
Profit (Cash Flow)
$24,309
Cash on Cash Return
25.1%
Annual Revenue
AirDNA projects $383/night at 52% occupancy ($72,741).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.06% 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
25.06%
Cap Rate
13.22%
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
$33,896
Your adjusted annual income
$150,000 - $33,896 = $116,103
Taxes on $116,103 (30%)
$34,831
Your old tax bill
$45,000
Your new tax bill
$34,831
Estimated tax savings
$10,168
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