1514 Northeast 14th Street
Gainesville, Florida, 32601-4647
3 bed • 2 bath • 6 guests • $275,000
Annual Revenue
$50,353
Profit (Cash Flow)
$9,259
Cap Rate
11.0%
Annual Revenue
AirDNA projects $226/night at 61% occupancy ($50,353)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.9% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.9%
Cap Rate
10.95%
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
$15,345
Deductible property tax
$3,245
Your total deduction
$30,511
Your adjusted annual income
$150,000 - $30,511 = $119,489
Taxes on $119,489 (30%)
$35,847
Your old tax bill
$45,000
Your new tax bill
$35,847
Estimated tax savings
$9,153
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