1294 Michigan Ave
Naples, Florida, 34103-3874
2 bed • 2 bath • 5 guests • $850,000
Annual Revenue
$55,502
Profit (Cash Flow)
-$22,728
Cash on Cash Return
-11.3%
Annual Revenue
AirDNA projects $262/night at 58% occupancy ($55,502).
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.25% 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
-11.25%
Cap Rate
4.07%
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
$143,229
Your adjusted annual income
$150,000 - $143,229 = $6,770
Taxes on $6,770 (30%)
$2,031
Your old tax bill
$45,000
Your new tax bill
$2,031
Estimated tax savings
$42,968
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