2800 12th Ave N
St. Petersburg, Florida, 33713-5508
4 bed • 3 bath • 10 guests • $360,000
Annual Revenue
$79,945
Profit (Cash Flow)
$31,596
Cap Rate
15.5%
Annual Revenue
AirDNA projects $384/night at 57% occupancy ($79,945)
Occupancy Rate
Avg Daily Rate
Return Metrics
33.77% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
33.77%
Cap Rate
15.51%
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
$17,086
Deductible property tax
$3,564
Your total deduction
$19,749
Your adjusted annual income
$150,000 - $19,749 = $130,251
Taxes on $130,251 (30%)
$39,075
Your old tax bill
$45,000
Your new tax bill
$39,075
Estimated tax savings
$5,925
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