7953 Magnolia Bend Ct
Kissimmee, Florida, 34747
5 bed • 4 bath • 12 guests • $565,000
Annual Revenue
$68,461
Profit (Cash Flow)
$7,769
Cash on Cash Return
5.4%
Annual Revenue
AirDNA projects $264/night at 71% occupancy ($68,461).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.43% 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
5.43%
Cap Rate
8.12%
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
$26,815
Deductible property tax
$5,593
Your total deduction
$77,882
Your adjusted annual income
$150,000 - $77,882 = $72,117
Taxes on $72,117 (30%)
$21,635
Your old tax bill
$45,000
Your new tax bill
$21,635
Estimated tax savings
$23,364
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