7420 Gathering Ct Florida, 34747-6797
6 bed • 6 bath • 18 guests • $1,250,000
Annual Revenue
$193,714
Profit (Cash Flow)
$16,869
Cap Rate
9.3%
Annual Revenue
AirDNA projects $747/night at 71% occupancy ($193,714)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.56% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.56%
Cap Rate
9.26%
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
$78,887
Deductible property tax
$11,375
Your total deduction
$161,075
Your adjusted annual income
$150,000 - $161,075 = -$11,075
Taxes on -$11,075 (30%)
-$3,322
Your old tax bill
$45,000
Your new tax bill
-$3,322
Estimated tax savings
$48,322
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