4954 Thames St E Kissimmee, Florida, 34758-2542
4 bed • 3.5 bath • 5 guests • $407,000
Annual Revenue
$44,647
Profit (Cash Flow)
-$2,281
Cap Rate
6.2%
Annual Revenue
AirDNA projects $191/night at 64% occupancy ($44,647)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.18% 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
-2.18%
Cap Rate
6.18%
Tax Calculator (USA)
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
$19,317
Deductible property tax
$4,029
Your total deduction
$60,085
Your adjusted annual income
$150,000 - $60,085 = $89,915
Taxes on $89,915 (30%)
$26,974
Your old tax bill
$45,000
Your new tax bill
$26,974
Estimated tax savings
$18,026
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