6061 Border Ln
Sarasota, Florida, 34231-3901
4 bed • 3 bath • 10 guests • $700,000
Annual Revenue
$150,181
Profit (Cash Flow)
$69,769
Cash on Cash Return
40.6%
Annual Revenue
AirDNA projects $623/night at 66% occupancy ($150,181).
Occupancy Rate
Avg Daily Rate
Return Metrics
40.62% 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
40.62%
Cap Rate
16.71%
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
$33,222
Deductible property tax
$6,929
Your total deduction
$32,930
Your adjusted annual income
$150,000 - $32,930 = $117,069
Taxes on $117,069 (30%)
$35,120
Your old tax bill
$45,000
Your new tax bill
$35,120
Estimated tax savings
$9,879
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