738 50th Ave N
St. Petersburg, Florida, 33703-2817
4 bed • 3 bath • 12 guests • $640,000
Annual Revenue
$56,248
Profit (Cash Flow)
-$7,909
Cap Rate
5.5%
Annual Revenue
AirDNA projects $350/night at 44% occupancy ($56,248)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5% 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
-5%
Cap Rate
5.5%
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
$30,375
Deductible property tax
$6,336
Your total deduction
$97,577
Your adjusted annual income
$150,000 - $97,577 = $52,423
Taxes on $52,423 (30%)
$15,727
Your old tax bill
$45,000
Your new tax bill
$15,727
Estimated tax savings
$29,273
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