610 Garrison Cove Ln
Tampa, Florida, 33602-5977
3 bed • 2 bath • 9 guests • $400,000
Annual Revenue
$0
Profit (Cash Flow)
-$36,084
Cash on Cash Return
-35.9%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-35.9% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-35.9%
Cap Rate
-3.42%
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
$12,593
Deductible property tax
$4,080
Your total deduction
$94,579
Your adjusted annual income
$150,000 - $94,579 = $55,420
Taxes on $55,420 (30%)
$16,626
Your old tax bill
$45,000
Your new tax bill
$16,626
Estimated tax savings
$28,373
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