4450 Shiva Loop
Kissimmee, Florida, 34746
8 bed • 6 bath • 20 guests • $800,000
Annual Revenue
$112,805
Profit (Cash Flow)
$30,496
Cash on Cash Return
15.0%
Annual Revenue
AirDNA projects $435/night at 71% occupancy ($112,805).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.98% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.98%
Cap Rate
10.55%
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
$37,968
Deductible property tax
$7,919
Your total deduction
$91,479
Your adjusted annual income
$150,000 - $91,479 = $58,520
Taxes on $58,520 (30%)
$17,556
Your old tax bill
$45,000
Your new tax bill
$17,556
Estimated tax savings
$27,443
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