4106 Thatcher
Tampa, Florida, 33614-7851
1 bed • 1 bath • 3 guests • $418,600
Annual Revenue
$24,453
Profit (Cash Flow)
-$20,642
Cap Rate
1.8%
Annual Revenue
AirDNA projects $103/night at 65% occupancy ($24,453)
Occupancy Rate
Avg Daily Rate
Return Metrics
-20.53% 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
-20.53%
Cap Rate
1.81%
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
$19,867
Deductible property tax
$4,144
Your total deduction
$78,752
Your adjusted annual income
$150,000 - $78,752 = $71,248
Taxes on $71,248 (30%)
$21,374
Your old tax bill
$45,000
Your new tax bill
$21,374
Estimated tax savings
$23,626
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