109 SE 42nd St
Cape Coral, Florida, 33904-8379
3 bed • 2 bath • 6 guests • $550,000
Annual Revenue
$56,101
Profit (Cash Flow)
-$1,963
Cash on Cash Return
-1.5%
Annual Revenue
AirDNA projects $240/night at 64% occupancy ($56,101).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.45% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.45%
Cap Rate
6.38%
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
$26,103
Deductible property tax
$5,444
Your total deduction
$82,690
Your adjusted annual income
$150,000 - $82,690 = $67,309
Taxes on $67,309 (30%)
$20,192
Your old tax bill
$45,000
Your new tax bill
$20,192
Estimated tax savings
$24,807
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