5405 Rollins Ave
Jacksonville, Florida, 32207-7715
3 bed • 2 bath • 10 guests • $600,000
Annual Revenue
$103,729
Profit (Cash Flow)
$32,260
Cash on Cash Return
22.0%
Annual Revenue
AirDNA projects $151/night at 71% occupancy ($39,157).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.02% 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
22.02%
Cap Rate
12.12%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$55,310
Your adjusted annual income
$150,000 - $55,310 = $94,689
Taxes on $94,689 (30%)
$28,406
Your old tax bill
$45,000
Your new tax bill
$28,406
Estimated tax savings
$16,593
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