4102 SW 27th Pl Cape Coral, Florida
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,774/mo
$624,500
Zestimate
$39,316
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $304
- Occupancy
- 35%
$5k
$25k
$50k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$25,730
Profit
Revenue
$39,316
Operating Expenses
$22,919
Operating Income
$16,397
Mortgage & Taxes
$42,127
Profit (Cash Flow)
-$25,730
$158,267
Cash Investment
Down Payment
$124,900
Renos & Furnishing
$14,632
Closing Costs
$18,735
Total
$158,267
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-16.25%
Cap Rate
2.62%
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
$29,639
Deductible property tax
$6,183
Estimated gross deduction
$179,203
Your income tax rate
Estimated tax savings
$53,761
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...