2311 8th Ave N
St. Petersburg, Florida, 33713-7023
3 bed • 3 bath • 10 guests • $525,000
Annual Revenue
$48,300
Profit (Cash Flow)
-$7,071
Cap Rate
5.4%
Annual Revenue
AirDNA projects $232/night at 57% occupancy ($48,300)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.46% 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
-5.46%
Cap Rate
5.39%
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
$24,917
Deductible property tax
$5,197
Your total deduction
$80,610
Your adjusted annual income
$150,000 - $80,610 = $69,390
Taxes on $69,390 (30%)
$20,817
Your old tax bill
$45,000
Your new tax bill
$20,817
Estimated tax savings
$24,183
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