766 91st Ave N St. Petersburg, Florida, 33702-3030
3 bed • 2 bath • 6 guests • $400,000
Annual Revenue
$56,101
Profit (Cash Flow)
$8,152
Cap Rate
8.8%
Annual Revenue
AirDNA projects $256/night at 60% occupancy ($56,101)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.11% 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
8.11%
Cap Rate
8.78%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$48,234
Your adjusted annual income
$150,000 - $48,234 = $101,766
Taxes on $101,766 (30%)
$30,530
Your old tax bill
$45,000
Your new tax bill
$30,530
Estimated tax savings
$14,470
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