4523 S Cameron Ave
Tampa, Florida, 33611-2222
4 bed • 2 bath • 8 guests • $679,000
Annual Revenue
$65,919
Profit (Cash Flow)
-$2,122
Cash on Cash Return
-1.3%
Annual Revenue
AirDNA projects $282/night at 64% occupancy ($65,919).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.27% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.27%
Cap Rate
6.43%
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
$32,226
Deductible property tax
$6,722
Your total deduction
$101,787
Your adjusted annual income
$150,000 - $101,787 = $48,212
Taxes on $48,212 (30%)
$14,463
Your old tax bill
$45,000
Your new tax bill
$14,463
Estimated tax savings
$30,536
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