6637 Current Dr
Apollo Beach, Florida, 33572-1544
4 bed • 3 bath • 8 guests • $625,000
Annual Revenue
$88,254
Profit (Cash Flow)
$20,945
Cap Rate
10.1%
Annual Revenue
AirDNA projects $331/night at 73% occupancy ($88,254)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.55% 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
13.55%
Cap Rate
10.09%
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
$29,663
Deductible property tax
$6,187
Your total deduction
$66,666
Your adjusted annual income
$150,000 - $66,666 = $83,334
Taxes on $83,334 (30%)
$25,000
Your old tax bill
$45,000
Your new tax bill
$25,000
Estimated tax savings
$20,000
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