4114 W Olive St
Tampa, Florida, 33616-1236
3 bed • 2 bath • 6 guests • $470,000
Annual Revenue
$64,312
Profit (Cash Flow)
$10,568
Cap Rate
9.0%
Annual Revenue
AirDNA projects $284/night at 62% occupancy ($64,312)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.06% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.06%
Cap Rate
8.99%
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
$22,307
Deductible property tax
$4,653
Your total deduction
$55,393
Your adjusted annual income
$150,000 - $55,393 = $94,607
Taxes on $94,607 (30%)
$28,382
Your old tax bill
$45,000
Your new tax bill
$28,382
Estimated tax savings
$16,618
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