710 West Lelia Street Florence, Alabama, 35630-3338
3 bed • 2 bath • 6 guests • $235,000
Annual Revenue
$27,240
Profit (Cash Flow)
-$5,833
Cap Rate
4.3%
Annual Revenue
AirDNA projects $113/night at 66% occupancy ($27,240)
Occupancy Rate
Avg Daily Rate
Return Metrics
-9.32% 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
-9.32%
Cap Rate
4.26%
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
$11,153
Deductible property tax
$2,327
Your total deduction
$39,630
Your adjusted annual income
$150,000 - $39,630 = $110,370
Taxes on $110,370 (30%)
$33,111
Your old tax bill
$45,000
Your new tax bill
$33,111
Estimated tax savings
$11,889
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