955 San Carlos Dr Fort Myers Beach, Florida, 33931-2225
3 bed • 2 bath • 8 guests • $475,000
Annual Revenue
$104,467
Profit (Cash Flow)
$45,166
Cap Rate
16.3%
Annual Revenue
AirDNA projects $454/night at 63% occupancy ($104,467)
Occupancy Rate
Avg Daily Rate
Return Metrics
38.35% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
38.35%
Cap Rate
16.25%
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
$22,544
Deductible property tax
$4,703
Your total deduction
$21,480
Your adjusted annual income
$150,000 - $21,480 = $128,520
Taxes on $128,520 (30%)
$38,556
Your old tax bill
$45,000
Your new tax bill
$38,556
Estimated tax savings
$6,444
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