2104 SW 28th Ln Cape Coral, Florida
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $3,646/mo
$820,800
Zestimate
$47,250
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $338
- Occupancy
- 38%
$5k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$32,902
Profit
Revenue
$47,250
Operating Expenses
$24,784
Operating Income
$22,466
Mortgage & Taxes
$55,369
Profit (Cash Flow)
-$32,902
$209,568
Cash Investment
Down Payment
$164,160
Renos & Furnishing
$20,784
Closing Costs
$24,624
Total
$209,568
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-15.7%
Cap Rate
2.73%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$38,956
Deductible property tax
$8,126
Estimated gross deduction
$235,998
Your income tax rate
Estimated tax savings
$70,799
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...