Davenport Blvd Davenport, Florida, 33837
8 bed • 5 bath • 20 guests • $1,200,000
Annual Revenue
$117,192
Profit (Cash Flow)
$7,337
Cap Rate
7.4%
Annual Revenue
AirDNA projects $526/night at 61% occupancy ($117,192)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.48% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.48%
Cap Rate
7.35%
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
$56,953
Deductible property tax
$11,880
Your total deduction
$160,609
Your adjusted annual income
$150,000 - $160,609 = -$10,609
Taxes on -$10,609 (30%)
-$3,183
Your old tax bill
$45,000
Your new tax bill
-$3,183
Estimated tax savings
$48,183
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