14811 Hole in 1 Cir Fort Myers, Florida, 33919
2 bed • 2 bath • 6 guests • $295,000
Annual Revenue
$52,613
Profit (Cash Flow)
$12,198
Cap Rate
10.9%
Annual Revenue
AirDNA projects $215/night at 67% occupancy ($52,613)
Occupancy Rate
Avg Daily Rate
Return Metrics
16.4% 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
16.4%
Cap Rate
10.87%
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
$14,001
Deductible property tax
$2,920
Your total deduction
$29,430
Your adjusted annual income
$150,000 - $29,430 = $120,570
Taxes on $120,570 (30%)
$36,171
Your old tax bill
$45,000
Your new tax bill
$36,171
Estimated tax savings
$8,829
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