Drop Ln CHAMPIONS GT, Florida, 33896
3 bed • 3 bath • 9 guests • $470,000
Annual Revenue
$72,464
Profit (Cash Flow)
$17,660
Cap Rate
10.5%
Annual Revenue
AirDNA projects $213/night at 65% occupancy ($50,568)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.11% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.11%
Cap Rate
10.5%
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
$22,307
Deductible property tax
$4,653
Your total deduction
$48,349
Your adjusted annual income
$150,000 - $48,349 = $101,651
Taxes on $101,651 (30%)
$30,495
Your old tax bill
$45,000
Your new tax bill
$30,495
Estimated tax savings
$14,505
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