8085 24th Ave N St. Petersburg, Florida, 33710-3621
4 bed • 2 bath • 9 guests • $448,000
Annual Revenue
$93,729
Profit (Cash Flow)
$37,384
Cap Rate
15.1%
Annual Revenue
AirDNA projects $329/night at 78% occupancy ($93,729)
Occupancy Rate
Avg Daily Rate
Return Metrics
41.19% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
41.19%
Cap Rate
15.14%
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
$20,291
Deductible property tax
$4,211
Your total deduction
$28,718
Your adjusted annual income
$150,000 - $28,718 = $121,282
Taxes on $121,282 (30%)
$36,385
Your old tax bill
$45,000
Your new tax bill
$36,385
Estimated tax savings
$8,615
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