718 S Orleans Ave
Tampa, Florida, 33606-2535
5 bed • 4.5 bath • 12 guests • $1,700,000
Annual Revenue
$114,131
Profit (Cash Flow)
-$32,981
Cash on Cash Return
-8.2%
Annual Revenue
AirDNA projects $504/night at 62% occupancy ($114,131).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.16% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.16%
Cap Rate
5.02%
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
$84,770
Deductible property tax
$17,340
Your total deduction
$274,975
Your adjusted annual income
$150,000 - $274,975 = -$124,975
Taxes on -$124,975 (30%)
-$37,492
Your old tax bill
$45,000
Your new tax bill
-$37,492
Estimated tax savings
$82,492
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