3913 SE 19th Ave Cape Coral, Florida, 33904-5088
4 bed • 2 bath • 12 guests • $699,000
Annual Revenue
$98,105
Profit (Cash Flow)
$24,523
Cap Rate
10.3%
Annual Revenue
AirDNA projects $395/night at 68% occupancy ($98,105)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.31% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.31%
Cap Rate
10.25%
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
$33,175
Deductible property tax
$6,920
Your total deduction
$73,168
Your adjusted annual income
$150,000 - $73,168 = $76,832
Taxes on $76,832 (30%)
$23,050
Your old tax bill
$45,000
Your new tax bill
$23,050
Estimated tax savings
$21,950
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