8432 SW 46th Rd
Gainesville, Florida, 32608-7199
3 bed • 2 bath • 8 guests • $249,000
Annual Revenue
$38,716
Profit (Cash Flow)
$6,107
Cap Rate
8.8%
Annual Revenue
AirDNA projects $188/night at 53% occupancy ($36,393)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.8% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.8%
Cap Rate
8.84%
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
$11,079
Deductible property tax
$2,490
Your total deduction
$29,764
Your adjusted annual income
$150,000 - $29,764 = $120,236
Taxes on $120,236 (30%)
$36,071
Your old tax bill
$45,000
Your new tax bill
$36,071
Estimated tax savings
$8,929
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