333 SW 31st Ave Cape Coral, Florida
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,532/mo
$595,500
Zestimate
$50,528
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $344
- Occupancy
- 40%
$5k
$40k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$23,121
Profit
Revenue
$50,528
Operating Expenses
$34,230
Operating Income
$16,298
Mortgage & Taxes
$39,419
Profit (Cash Flow)
-$23,121
$146,020
Cash Investment
Down Payment
$114,000
Renos & Furnishing
$14,920
Closing Costs
$17,100
Total
$146,020
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-15.83%
Cap Rate
2.85%
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
$27,053
Deductible property tax
$6,612
Estimated gross deduction
$165,002
Your income tax rate
Estimated tax savings
$49,501
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...