1437 SE 31st St
Cape Coral, Florida, 33904-3985
3 bed • 2 bath • 8 guests • $420,000
Annual Revenue
$59,126
Profit (Cash Flow)
-$545
Cap Rate
9.0%
Annual Revenue
AirDNA projects $284/night at 57% occupancy ($59,126)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.51% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.51%
Cap Rate
8.99%
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
$33,539
Deductible property tax
$4,074
Your total deduction
$63,211
Your adjusted annual income
$150,000 - $63,211 = $86,789
Taxes on $86,789 (30%)
$26,037
Your old tax bill
$45,000
Your new tax bill
$26,037
Estimated tax savings
$18,963
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