8607 Tudor Ct
Kissimmee, Florida, 34747-1634
4 bed • 3 bath • 10 guests • $449,000
Annual Revenue
$51,908
Profit (Cash Flow)
$1,192
Cash on Cash Return
1.0%
Annual Revenue
AirDNA projects $209/night at 68% occupancy ($51,908).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.04% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.04%
Cap Rate
7.01%
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
$21,310
Deductible property tax
$4,445
Your total deduction
$67,141
Your adjusted annual income
$150,000 - $67,141 = $82,858
Taxes on $82,858 (30%)
$24,857
Your old tax bill
$45,000
Your new tax bill
$24,857
Estimated tax savings
$20,142
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