450 Annabelle Way
Davenport, Florida, 33837
4 bed • 3 bath • 10 guests • $340,000
Annual Revenue
$64,648
Profit (Cash Flow)
$15,959
Cash on Cash Return
29.0%
Annual Revenue
AirDNA projects $211/night at 59% occupancy ($45,469).
Occupancy Rate
Avg Daily Rate
Return Metrics
29.04% 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
29.04%
Cap Rate
12.51%
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
$19,162
Deductible property tax
$3,365
Your total deduction
$36,812
Your adjusted annual income
$150,000 - $36,812 = $113,187
Taxes on $113,187 (30%)
$33,956
Your old tax bill
$45,000
Your new tax bill
$33,956
Estimated tax savings
$11,043
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