5608 S Sheridan Rd
Tampa, Florida, 33611-4333
3 bed • 2 bath • 7 guests • $497,000
Annual Revenue
$59,059
Profit (Cash Flow)
$4,186
Cash on Cash Return
3.4%
Annual Revenue
AirDNA projects $245/night at 66% occupancy ($59,059).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.4% 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
3.4%
Cap Rate
7.58%
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
$23,588
Deductible property tax
$4,920
Your total deduction
$69,287
Your adjusted annual income
$150,000 - $69,287 = $80,712
Taxes on $80,712 (30%)
$24,213
Your old tax bill
$45,000
Your new tax bill
$24,213
Estimated tax savings
$20,786
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