714 Terranova Ave
Winter Haven, Florida, 33884-3406
4 bed • 3 bath • 8 guests • $450,000
Annual Revenue
$57,058
Profit (Cash Flow)
$5,612
Cash on Cash Return
4.9%
Annual Revenue
AirDNA projects $214/night at 73% occupancy ($57,058).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.91% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.91%
Cap Rate
7.99%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$62,865
Your adjusted annual income
$150,000 - $62,865 = $87,134
Taxes on $87,134 (30%)
$26,140
Your old tax bill
$45,000
Your new tax bill
$26,140
Estimated tax savings
$18,859
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