689 Madison Dr
Davenport, Florida, 33837
3 bed • 2.5 bath • 10 guests • $318,000
Annual Revenue
$52,123
Profit (Cash Flow)
$10,223
Cash on Cash Return
12.5%
Annual Revenue
AirDNA projects $201/night at 67% occupancy ($49,187).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.5% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.5%
Cap Rate
9.95%
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
$15,092
Deductible property tax
$3,148
Your total deduction
$38,827
Your adjusted annual income
$150,000 - $38,827 = $111,172
Taxes on $111,172 (30%)
$33,351
Your old tax bill
$45,000
Your new tax bill
$33,351
Estimated tax savings
$11,648
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