1217 SW 36th St
Cape Coral, Florida, 33914
3 bed • 2 bath • 8 guests • $435,000
Annual Revenue
$67,190
Profit (Cash Flow)
$15,723
Cash on Cash Return
14.5%
Annual Revenue
AirDNA projects $292/night at 63% occupancy ($67,190).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.48% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.48%
Cap Rate
10.56%
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
$24,359
Deductible property tax
$4,219
Your total deduction
$51,973
Your adjusted annual income
$150,000 - $51,973 = $98,026
Taxes on $98,026 (30%)
$29,408
Your old tax bill
$45,000
Your new tax bill
$29,408
Estimated tax savings
$15,591
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