501 Simpson St Florence, Alabama, 35630-2347
2 bed • 2 bath • 6 guests • $138,500
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$26,721
Profit (Cash Flow)
$231
Cap Rate
6.9%
Annual Revenue
AirDNA projects $124/night at 59% occupancy ($26,721)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.6% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.6%
Cap Rate
6.9%
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
$6,573
Deductible property tax
$1,371
Your total deduction
$19,980
Your adjusted annual income
$150,000 - $19,980 = $130,020
Taxes on $130,020 (30%)
$39,006
Your old tax bill
$45,000
Your new tax bill
$39,006
Estimated tax savings
$5,994
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