422 E Forest Ave
Tampa, Florida, 33602-1616
4 bed • 3 bath • 12 guests • $610,000
Annual Revenue
$84,992
Profit (Cash Flow)
$17,303
Cap Rate
9.9%
Annual Revenue
AirDNA projects $358/night at 65% occupancy ($84,992)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.45% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.45%
Cap Rate
9.87%
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
$31,053
Deductible property tax
$6,222
Your total deduction
$68,724
Your adjusted annual income
$150,000 - $68,724 = $81,276
Taxes on $81,276 (30%)
$24,383
Your old tax bill
$45,000
Your new tax bill
$24,383
Estimated tax savings
$20,617
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