140 Estero Blvd Fort Myers Beach, Florida, 33931
1 bed • 1 bath • 4 guests • $273,000
Annual Revenue
$71,442
Profit (Cash Flow)
$20,910
Cap Rate
13.8%
Annual Revenue
AirDNA projects $326/night at 60% occupancy ($71,442)
Occupancy Rate
Avg Daily Rate
Return Metrics
31.19% 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
31.19%
Cap Rate
13.83%
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
$10,991
Deductible property tax
$2,648
Your total deduction
$16,794
Your adjusted annual income
$150,000 - $16,794 = $133,206
Taxes on $133,206 (30%)
$39,962
Your old tax bill
$45,000
Your new tax bill
$39,962
Estimated tax savings
$5,038
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