4103 SW 28th Ave Cape Coral, Florida
4 bed • 3 bath • 12 guests
Purchase Price
Est. $3,747/mo
$843,500
Zestimate
$83,972
Annual Revenue
Manual override
- Avg Daily Rate
- $411
- Occupancy
- 56%
$5k
$35k
$70k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,341
Profit
Revenue
$83,972
Operating Expenses
$33,413
Operating Income
$50,559
Mortgage & Taxes
$56,900
Profit (Cash Flow)
-$6,341
$215,429
Cash Investment
Down Payment
$168,700
Renos & Furnishing
$21,424
Closing Costs
$25,305
Total
$215,429
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.94%
Cap Rate
5.99%
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
$40,033
Deductible property tax
$8,351
Estimated gross deduction
$242,544
Your income tax rate
Estimated tax savings
$72,763
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...