7411 16th Ave NW
Bradenton, Florida, 34209-1157
2 bed • 2 bath • 6 guests • $485,000
Annual Revenue
$84,444
Profit (Cash Flow)
$25,528
Cap Rate
12.8%
Annual Revenue
AirDNA projects $289/night at 61% occupancy ($64,389)
Occupancy Rate
Avg Daily Rate
Return Metrics
22.76% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.76%
Cap Rate
12.79%
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
$26,184
Deductible property tax
$4,802
Your total deduction
$53,335
Your adjusted annual income
$150,000 - $53,335 = $96,665
Taxes on $96,665 (30%)
$29,000
Your old tax bill
$45,000
Your new tax bill
$29,000
Estimated tax savings
$16,000
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