1031 22nd Ave N
Naples, Florida, 34103-4839
3 bed • 2 bath • 6 guests • $840,000
Annual Revenue
$87,841
Profit (Cash Flow)
$14,105
Cash on Cash Return
3.8%
Annual Revenue
AirDNA projects $449/night at 50% occupancy ($81,997).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.81% 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
3.81%
Cap Rate
7.46%
Tax Calculator
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
$34,952
Deductible property tax
$8,400
Your total deduction
$109,500
Your adjusted annual income
$150,000 - $109,500 = $40,499
Taxes on $40,499 (30%)
$12,149
Your old tax bill
$45,000
Your new tax bill
$12,149
Estimated tax savings
$32,850
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