442 El Dorado Pkwy E Cape Coral, Florida, 33904-5826
4 bed • 3 bath • 10 guests • $624,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$93,970
Profit (Cash Flow)
$24,982
Cap Rate
11.2%
Annual Revenue
AirDNA projects $402/night at 64% occupancy ($93,970)
Occupancy Rate
Avg Daily Rate
Return Metrics
16.19% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.19%
Cap Rate
11.19%
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
$36,648
Deductible property tax
$6,053
Your total deduction
$66,596
Your adjusted annual income
$150,000 - $66,596 = $83,404
Taxes on $83,404 (30%)
$25,021
Your old tax bill
$45,000
Your new tax bill
$25,021
Estimated tax savings
$19,979
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