2400 NW 25th Terrace
Cape Coral, Florida, 33993-8240
4 bed • 3 bath • 8 guests • $625,000
Annual Revenue
$56,368
Profit (Cash Flow)
$5,948
Cash on Cash Return
2.0%
Annual Revenue
AirDNA projects $253/night at 50% occupancy ($46,203).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.95% 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
1.95%
Cap Rate
5.75%
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
$19,651
Deductible property tax
$6,187
Your total deduction
$88,611
Your adjusted annual income
$150,000 - $88,611 = $61,388
Taxes on $61,388 (30%)
$18,416
Your old tax bill
$45,000
Your new tax bill
$18,416
Estimated tax savings
$26,583
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