442 El Dorado Pkwy E
Cape Coral, Florida, 33904-5826
4 bed • 3 bath • 10 guests • $624,000
Annual Revenue
$93,969
Profit (Cash Flow)
$24,981
Cash on Cash Return
16.2%
Annual Revenue
AirDNA projects $402/night at 64% occupancy ($93,969).
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
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
$36,647
Deductible property tax
$6,052
Your total deduction
$71,412
Your adjusted annual income
$150,000 - $71,412 = $78,587
Taxes on $78,587 (30%)
$23,576
Your old tax bill
$45,000
Your new tax bill
$23,576
Estimated tax savings
$21,423
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