1239 Frank Whiteman Blvd
Naples, Florida, 34103-3844
3 bed • 2 bath • 7 guests • $850,000
Annual Revenue
$82,924
Profit (Cash Flow)
$1,128
Cash on Cash Return
0.6%
Annual Revenue
AirDNA projects $344/night at 66% occupancy ($82,924).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.55% 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
0.55%
Cap Rate
6.87%
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
$40,341
Deductible property tax
$8,415
Your total deduction
$120,651
Your adjusted annual income
$150,000 - $120,651 = $29,348
Taxes on $29,348 (30%)
$8,804
Your old tax bill
$45,000
Your new tax bill
$8,804
Estimated tax savings
$36,195
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