4332 SW Santa Barbara Pl Cape Coral, Florida, 33914-8373
4 bed • 2 bath • 10 guests • $415,000
Annual Revenue
$61,544
Profit (Cash Flow)
$11,879
Cap Rate
9.6%
Annual Revenue
AirDNA projects $337/night at 50% occupancy ($61,544)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.21% 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
11.21%
Cap Rate
9.6%
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
$19,696
Deductible property tax
$4,109
Your total deduction
$46,948
Your adjusted annual income
$150,000 - $46,948 = $103,052
Taxes on $103,052 (30%)
$30,916
Your old tax bill
$45,000
Your new tax bill
$30,916
Estimated tax savings
$14,084
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