5003 River Lake Rd Winter Haven, Florida, 33884-2952
3 bed • 3 bath • 6 guests • $340,000
Annual Revenue
$37,942
Profit (Cash Flow)
-$3,603
Cap Rate
5.7%
Annual Revenue
AirDNA projects $196/night at 53% occupancy ($37,942)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.14% 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
-4.14%
Cap Rate
5.68%
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
$16,137
Deductible property tax
$3,366
Your total deduction
$51,821
Your adjusted annual income
$150,000 - $51,821 = $98,179
Taxes on $98,179 (30%)
$29,454
Your old tax bill
$45,000
Your new tax bill
$29,454
Estimated tax savings
$15,546
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