4101 SW 28th Pl Cape Coral, Florida
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,434/mo
$61,291
Annual Revenue
Manual override
- Avg Daily Rate
- $343
- Occupancy
- 49%
$5k
$25k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,758
Profit
Revenue
$61,291
Operating Expenses
$28,083
Operating Income
$33,208
Mortgage & Taxes
$36,966
Profit (Cash Flow)
-$3,758
$139,656
Cash Investment
Down Payment
$109,600
Renos & Furnishing
$13,616
Closing Costs
$16,440
Total
$139,656
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.69%
Cap Rate
6.05%
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
$26,009
Deductible property tax
$5,425
Estimated gross deduction
$157,484
Your income tax rate
Estimated tax savings
$47,245
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...