5800 Bonita Beach Rd SW
Bonita Springs, Florida, 34134-8941
1 bed • 1 bath • 4 guests • $409,000
Annual Revenue
$48,913
Profit (Cash Flow)
$6,188
Cash on Cash Return
2.8%
Annual Revenue
AirDNA projects $186/night at 72% occupancy ($48,913).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.8% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.8%
Cap Rate
5.22%
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
$12,746
Deductible property tax
$0
Your total deduction
$54,206
Your adjusted annual income
$150,000 - $54,206 = $95,793
Taxes on $95,793 (30%)
$28,738
Your old tax bill
$45,000
Your new tax bill
$28,738
Estimated tax savings
$16,261
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