2051 Willow Branch Dr
Cape Coral, Florida, 33991-3506
3 bed • 2 bath • 6 guests • $439,000
Annual Revenue
$53,384
Profit (Cash Flow)
$4,732
Cash on Cash Return
3.6%
Annual Revenue
AirDNA projects $232/night at 63% occupancy ($53,384).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.6% 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
3.6%
Cap Rate
7.46%
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
$19,533
Deductible property tax
$4,346
Your total deduction
$61,072
Your adjusted annual income
$150,000 - $61,072 = $88,927
Taxes on $88,927 (30%)
$26,678
Your old tax bill
$45,000
Your new tax bill
$26,678
Estimated tax savings
$18,321
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