1646 Sunset Point Rd Clearwater, Florida, 33755-1654
3 bed • 2 bath • 7 guests • $545,000
Annual Revenue
$48,913
Profit (Cash Flow)
-$7,881
Cap Rate
5.3%
Annual Revenue
AirDNA projects $248/night at 54% occupancy ($48,913)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.88% 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
-5.88%
Cap Rate
5.29%
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
$25,866
Deductible property tax
$5,395
Your total deduction
$84,114
Your adjusted annual income
$150,000 - $84,114 = $65,886
Taxes on $65,886 (30%)
$19,766
Your old tax bill
$45,000
Your new tax bill
$19,766
Estimated tax savings
$25,234
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