1019 13th Ave S
St. Petersburg, Florida, 33705
4 bed • 3 bath • 8 guests • $550,000
Annual Revenue
$45,078
Profit (Cash Flow)
-$11,554
Cap Rate
4.6%
Annual Revenue
AirDNA projects $242/night at 51% occupancy ($45,078)
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.41% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.41%
Cap Rate
4.64%
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
$26,104
Deductible property tax
$5,445
Your total deduction
$88,905
Your adjusted annual income
$150,000 - $88,905 = $61,095
Taxes on $61,095 (30%)
$18,329
Your old tax bill
$45,000
Your new tax bill
$18,329
Estimated tax savings
$26,671
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