6515 Dimarco Rd
Tampa, Florida, 33634-7311
8 bed • 5.5 bath • 16 guests • $1,369,000
Annual Revenue
$306,498
Profit (Cash Flow)
$160,633
Cash on Cash Return
48.1%
Annual Revenue
AirDNA projects $1036/night at 81% occupancy ($306,498).
Occupancy Rate
Avg Daily Rate
Return Metrics
48.05% 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
48.05%
Cap Rate
18.47%
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
$64,974
Deductible property tax
$13,553
Your total deduction
$39,147
Your adjusted annual income
$150,000 - $39,147 = $110,852
Taxes on $110,852 (30%)
$33,255
Your old tax bill
$45,000
Your new tax bill
$33,255
Estimated tax savings
$11,744
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