922 E 17th Ave
Tampa, Florida, 33605-2567
8 bed • 5 bath • 16 guests • $660,000
Annual Revenue
$184,082
Profit (Cash Flow)
$91,728
Cash on Cash Return
63.2%
Annual Revenue
AirDNA projects $1071/night at 72% occupancy ($281,646).
Occupancy Rate
Avg Daily Rate
Return Metrics
63.23% 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
63.23%
Cap Rate
22.15%
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
$39,130
Deductible property tax
$6,732
Your total deduction
$13,426
Your adjusted annual income
$150,000 - $13,426 = $136,573
Taxes on $136,573 (30%)
$40,972
Your old tax bill
$45,000
Your new tax bill
$40,972
Estimated tax savings
$4,027
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