6460 Putnam St St. Augustine, Florida, 32080-7642
5 bed • 3 bath • 15 guests • $1,000,000
Annual Revenue
$139,432
Profit (Cash Flow)
$38,902
Cap Rate
10.4%
Annual Revenue
AirDNA projects $509/night at 61% occupancy ($113,405)
Occupancy Rate
Avg Daily Rate
Return Metrics
16.02% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.02%
Cap Rate
10.43%
Tax Calculator (USA)
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
$46,340
Deductible property tax
$8,800
Your total deduction
$100,166
Your adjusted annual income
$150,000 - $100,166 = $49,834
Taxes on $49,834 (30%)
$14,950
Your old tax bill
$45,000
Your new tax bill
$14,950
Estimated tax savings
$30,050
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