8628 Magnolia Dr Seminole, Florida, 33777-3507
4 bed • 2 bath • 10 guests • $420,000
Annual Revenue
$88,170
Profit (Cash Flow)
$38,485
Cap Rate
16.9%
Annual Revenue
AirDNA projects $290/night at 68% occupancy ($72,026)
Occupancy Rate
Avg Daily Rate
Return Metrics
29.81% 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
29.81%
Cap Rate
16.87%
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
$23,976
Deductible property tax
$5,040
Your total deduction
$26,096
Your adjusted annual income
$150,000 - $26,096 = $123,904
Taxes on $123,904 (30%)
$37,171
Your old tax bill
$45,000
Your new tax bill
$37,171
Estimated tax savings
$7,829
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