BNBCalc Short Term Rental Investment Analysis 5206 Pocatella Ct, Cape Coral, FL 33904, USA

2 bed • 2 bath • 4 guests • $309,900

BNB

Calc

Annual Revenue

$50,952

Profit (Cash Flow)

$9,743

Cap Rate

9.9%

Annual Revenue

$50,952

AirDNA projects $225/night at 62% occupancy ($50,951).

BNB Calc projects a 62% occupancy rate, $225 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

12.52% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,742	$19,485	$29,228	$38,971	$48,714	$97,429	$292,288
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$247,920	$247,920	$247,920	$247,920	$247,920	$247,920	$247,920
Down Payment	$61,980	$61,980	$61,980	$61,980	$61,980	$61,980	$61,980
Property Appreciation	$9,297	$18,872	$28,736	$38,895	$49,359	$106,579	$442,308
Total Return	$328,939	$348,258	$367,864	$387,767	$407,973	$513,909	$1,044,497

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.52%

Cap Rate

9.88%

Return on Investment

28.39%

5206 Pocatella Ct Cape Coral, Florida, 33904-5853

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,486/mo

Inquire about this property

Contact Agent

Cape Coral

Guide

Zoning

Market

Guide

Laws

Market Data

$50,952

Annual Revenue

Projected nightly rate is $225/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,743

Profit

Revenue

$50,952

Operating Expenses

$20,304

Operating Income

$30,648

Mortgage & Taxes

$20,905

Profit (Cash Flow)

$9,743

$77,777

Cash Investment

Down Payment

$61,980

Renos & Furnishing

$6,500

Closing Costs

$9,297

Total

$77,777

DSCR Ratio

Strong

1.47

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.52%

Cap Rate

9.88%

Return on Investment

28.39%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$14,708

Deductible property tax

$3,068

Your total deduction

$21,855

Your adjusted annual income

$150,000 - $21,855 = $128,145

Taxes on $128,145 (30%)

$38,443

Your old tax bill

$45,000

Your new tax bill

$38,443

Estimated tax savings

$6,557

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com