1501 E Hanna Ave
Tampa, Florida, 33610-3536
1 bed • 1 bath • 4 guests • $500,000
Annual Revenue
$25,333
Profit (Cash Flow)
-$25,360
Cap Rate
1.7%
Annual Revenue
AirDNA projects $102/night at 68% occupancy ($25,333)
Occupancy Rate
Avg Daily Rate
Return Metrics
-21.26% 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
-21.26%
Cap Rate
1.67%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$94,619
Your adjusted annual income
$150,000 - $94,619 = $55,381
Taxes on $55,381 (30%)
$16,614
Your old tax bill
$45,000
Your new tax bill
$16,614
Estimated tax savings
$28,386
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