6245 Oak Cluster Cir
Tampa, Florida, 33634-2353
2 bed • 1.5 bath • 4 guests • $222,000
Annual Revenue
$28,598
Profit (Cash Flow)
$5,839
Cash on Cash Return
24.2%
Annual Revenue
AirDNA projects $145/night at 55% occupancy ($29,128).
Occupancy Rate
Avg Daily Rate
Return Metrics
24.19% 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
24.19%
Cap Rate
8.93%
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
$7,817
Deductible property tax
$2,264
Your total deduction
$26,944
Your adjusted annual income
$150,000 - $26,944 = $123,055
Taxes on $123,055 (30%)
$36,916
Your old tax bill
$45,000
Your new tax bill
$36,916
Estimated tax savings
$8,083
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