4427 Gulf Pines Dr Sanibel, Florida, 33957-2909
2 bed • 3 bath • 6 guests • $595,000
Annual Revenue
$74,784
Profit (Cash Flow)
$11,254
Cap Rate
8.6%
Annual Revenue
AirDNA projects $325/night at 63% occupancy ($74,784)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.83% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.83%
Cap Rate
8.63%
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
$28,239
Deductible property tax
$5,890
Your total deduction
$71,488
Your adjusted annual income
$150,000 - $71,488 = $78,512
Taxes on $78,512 (30%)
$23,554
Your old tax bill
$45,000
Your new tax bill
$23,554
Estimated tax savings
$21,446
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