7206 W Greenwood Ln Crystal River, Florida, 34429-7788
3 bed • 2 bath • 6 guests • $280,000
Annual Revenue
$52,150
Profit (Cash Flow)
$12,814
Cap Rate
11.3%
Annual Revenue
AirDNA projects $242/night at 59% occupancy ($52,150)
Occupancy Rate
Avg Daily Rate
Return Metrics
17.57% 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
17.57%
Cap Rate
11.31%
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
$13,289
Deductible property tax
$2,772
Your total deduction
$27,153
Your adjusted annual income
$150,000 - $27,153 = $122,847
Taxes on $122,847 (30%)
$36,854
Your old tax bill
$45,000
Your new tax bill
$36,854
Estimated tax savings
$8,146
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