3227 Tennis Villas Captiva, Florida, 33924
1 bed • 0 bath • 4 guests • $525,000
Annual Revenue
$111,217
Profit (Cash Flow)
$38,715
Cap Rate
14.3%
Annual Revenue
AirDNA projects $373/night at 87% occupancy ($118,525)
Occupancy Rate
Avg Daily Rate
Return Metrics
31.03% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
31.03%
Cap Rate
14.33%
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
$29,273
Deductible property tax
$5,250
Your total deduction
$37,169
Your adjusted annual income
$150,000 - $37,169 = $112,831
Taxes on $112,831 (30%)
$33,849
Your old tax bill
$45,000
Your new tax bill
$33,849
Estimated tax savings
$11,151
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