5206 Pocatella Ct Cape Coral, Florida, 33904-5853
2 bed • 2 bath • 4 guests • $309,900
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$50,952
Profit (Cash Flow)
$9,744
Cap Rate
9.9%
Annual Revenue
AirDNA projects $225/night at 62% occupancy ($50,952)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.52% 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
12.52%
Cap Rate
9.88%
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
$14,708
Deductible property tax
$3,068
Your total deduction
$33,921
Your adjusted annual income
$150,000 - $33,921 = $116,079
Taxes on $116,079 (30%)
$34,824
Your old tax bill
$45,000
Your new tax bill
$34,824
Estimated tax savings
$10,176
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