Mentmore Dr Mangonia Park, Florida, 33407
3 bed • 2.5 bath • 6 guests • $428,690
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$73,217
Profit (Cash Flow)
$21,111
Cap Rate
11.7%
Annual Revenue
AirDNA projects $257/night at 78% occupancy ($73,217)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.68% 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
19.68%
Cap Rate
11.66%
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
$20,346
Deductible property tax
$4,244
Your total deduction
$39,230
Your adjusted annual income
$150,000 - $39,230 = $110,770
Taxes on $110,770 (30%)
$33,231
Your old tax bill
$45,000
Your new tax bill
$33,231
Estimated tax savings
$11,769
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