555 Channelside Dr Tampa, Florida, 33602
3 bed • 1 bath • 6 guests • $500,000
Annual Revenue
$61,566
Profit (Cash Flow)
$8,022
Cap Rate
8.0%
Annual Revenue
AirDNA projects $301/night at 56% occupancy ($61,566)
Occupancy Rate
Avg Daily Rate
Return Metrics
6.5% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.5%
Cap Rate
7.97%
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
$20,130
Deductible property tax
$5,800
Your total deduction
$61,114
Your adjusted annual income
$150,000 - $61,114 = $88,886
Taxes on $88,886 (30%)
$26,666
Your old tax bill
$45,000
Your new tax bill
$26,666
Estimated tax savings
$18,334
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