2627 SW 54th Terrace
Cape Coral, Florida, 33914
3 bed • 3 bath • 8 guests • $600,000
Annual Revenue
$67,245
Profit (Cash Flow)
$1,995
Cash on Cash Return
1.4%
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
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
$34,852
Deductible property tax
$5,820
Your total deduction
$89,627
Your adjusted annual income
$150,000 - $89,627 = $60,372
Taxes on $60,372 (30%)
$18,111
Your old tax bill
$45,000
Your new tax bill
$18,111
Estimated tax savings
$26,888
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