5871 Estero Blvd
Fort Myers Beach, Florida, 33931-4219
3 bed • 2 bath • 8 guests • $800,000
Annual Revenue
$96,665
Profit (Cash Flow)
$10,706
Cash on Cash Return
9.5%
Annual Revenue
AirDNA projects $401/night at 66% occupancy ($96,665).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.51% 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
9.51%
Cap Rate
8.8%
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
$42,714
Deductible property tax
$7,919
Your total deduction
$103,227
Your adjusted annual income
$150,000 - $103,227 = $46,772
Taxes on $46,772 (30%)
$14,031
Your old tax bill
$45,000
Your new tax bill
$14,031
Estimated tax savings
$30,968
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