424 SW 9th St
Cape Coral, Florida, 33991-2547
3 bed • 3 bath • 10 guests • $649,000
Annual Revenue
$130,574
Profit (Cash Flow)
$47,084
Cash on Cash Return
50.6%
Annual Revenue
AirDNA projects $353/night at 59% occupancy ($76,069).
Occupancy Rate
Avg Daily Rate
Return Metrics
50.56% 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
50.56%
Cap Rate
15.35%
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
$36,407
Deductible property tax
$6,295
Your total deduction
$44,002
Your adjusted annual income
$150,000 - $44,002 = $105,997
Taxes on $105,997 (30%)
$31,799
Your old tax bill
$45,000
Your new tax bill
$31,799
Estimated tax savings
$13,200
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