3501 Cherokee St
Naples, Florida, 34112-5947
3 bed • 2 bath • 8 guests • $320,000
Annual Revenue
$82,179
Profit (Cash Flow)
$36,240
Cash on Cash Return
38.9%
Annual Revenue
AirDNA projects $314/night at 65% occupancy ($74,546).
Occupancy Rate
Avg Daily Rate
Return Metrics
38.92% 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
38.92%
Cap Rate
18.06%
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
$15,187
Deductible property tax
$3,167
Your total deduction
$20,047
Your adjusted annual income
$150,000 - $20,047 = $129,952
Taxes on $129,952 (30%)
$38,985
Your old tax bill
$45,000
Your new tax bill
$38,985
Estimated tax savings
$6,014
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