2627 SW 54th Terrace Cape Coral, Florida, 33914
3 bed • 3 bath • 8 guests • $600,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$67,245
Profit (Cash Flow)
$1,995
Cap Rate
7.5%
Annual Revenue
AirDNA projects $323/night at 57% occupancy ($67,245)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.35% 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
1.35%
Cap Rate
7.47%
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
$34,853
Deductible property tax
$5,820
Your total deduction
$85,708
Your adjusted annual income
$150,000 - $85,708 = $64,292
Taxes on $64,292 (30%)
$19,288
Your old tax bill
$45,000
Your new tax bill
$19,288
Estimated tax savings
$25,712
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