Davenport Blvd
Davenport, Florida, 33837
8 bed • 5 bath • 20 guests • $1,200,000
Annual Revenue
$117,192
Profit (Cash Flow)
$7,337
Cash on Cash Return
2.5%
Annual Revenue
AirDNA projects $526/night at 61% occupancy ($117,192).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.48% 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
2.48%
Cap Rate
7.35%
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
$56,953
Deductible property tax
$11,879
Your total deduction
$169,232
Your adjusted annual income
$150,000 - $169,232 = -$19,232
Taxes on -$19,232 (30%)
-$5,769
Your old tax bill
$45,000
Your new tax bill
-$5,769
Estimated tax savings
$50,769
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