6333 Cottonwood Ln
Apollo Beach, Florida, 33572-2323
3 bed • 2 bath • 6 guests • $799,000
Annual Revenue
$92,041
Profit (Cash Flow)
$12,504
Cash on Cash Return
6.5%
Annual Revenue
AirDNA projects $350/night at 72% occupancy ($92,041).
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
8.3%
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
$37,921
Deductible property tax
$7,910
Your total deduction
$102,299
Your adjusted annual income
$150,000 - $102,299 = $47,700
Taxes on $47,700 (30%)
$14,310
Your old tax bill
$45,000
Your new tax bill
$14,310
Estimated tax savings
$30,689
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