3622 W Carmen St
Tampa, Florida, 33609-1302
4 bed • 2 bath • 12 guests • $645,000
Annual Revenue
$69,988
Profit (Cash Flow)
$1,382
Cap Rate
7.3%
Annual Revenue
AirDNA projects $286/night at 67% occupancy ($69,988)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.09% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.09%
Cap Rate
7.31%
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
$32,526
Deductible property tax
$6,385
Your total deduction
$88,509
Your adjusted annual income
$150,000 - $88,509 = $61,491
Taxes on $61,491 (30%)
$18,447
Your old tax bill
$45,000
Your new tax bill
$18,447
Estimated tax savings
$26,553
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