1033 Gulf Shore Blvd N Naples, Florida, 34102-5335
4 bed • 4 bath • 12 guests • $1,100,000
Annual Revenue
$280,113
Profit (Cash Flow)
$155,822
Cap Rate
20.9%
Annual Revenue
AirDNA projects $1,162/night at 66% occupancy ($280,113)
Occupancy Rate
Avg Daily Rate
Return Metrics
59.02% 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
59.02%
Cap Rate
20.91%
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
$52,207
Deductible property tax
$10,890
Your total deduction
-$3,149
Your adjusted annual income
$150,000 - -$3,149 = $153,149
Taxes on $153,149 (30%)
$45,945
Your old tax bill
$45,000
Your new tax bill
$45,945
Estimated tax savings
-$945
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