1461 Venetian Ct Cape Coral, Florida, 33904-9765
4 bed • 3 bath • 12 guests • $670,000
Annual Revenue
$115,563
Profit (Cash Flow)
$25,396
Cap Rate
11.4%
Annual Revenue
AirDNA projects $452/night at 70% occupancy ($115,563)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.4% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.4%
Cap Rate
11.44%
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
$42,794
Deductible property tax
$6,499
Your total deduction
$73,163
Your adjusted annual income
$150,000 - $73,163 = $76,837
Taxes on $76,837 (30%)
$23,051
Your old tax bill
$45,000
Your new tax bill
$23,051
Estimated tax savings
$21,949
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