4017 Church Creek Point
Largo, Florida, 33774-1000
3 bed • 2 bath • 9 guests • $950,000
Annual Revenue
$74,875
Profit (Cash Flow)
-$12,619
Cap Rate
5.4%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.55% 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
-5.55%
Cap Rate
5.41%
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
$45,088
Deductible property tax
$9,405
Your total deduction
$144,280
Your adjusted annual income
$150,000 - $144,280 = $5,720
Taxes on $5,720 (30%)
$1,716
Your old tax bill
$45,000
Your new tax bill
$1,716
Estimated tax savings
$43,284
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