BNBCalc.com Investment Analysis Report of 2051 Willow Branch Dr, Cape Coral, FL 33991, USA

3 bed • 2 bath • 6 guests • $439,000

BNB

Calc

Return Metrics

4.05% 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

4.05%

Cap Rate

7.6%

Return on Investment

17.15%

Annual Revenue

$53,384

AirDNA projects $232/night at 63% occupancy ($53,384).

User selected values for this report: 63% occupancy rate, $232 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,668

Annual Expenses

$20,020

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,145

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$445

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

Property Manager Fee

$0

STR Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

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

Deductible mortgage interest

$19,533

Deductible property tax

$4,346

Est. Depreciation Value

$150,784

Profit on this property

$33,364

Your total deduction

$141,299

So, your new taxable income is your previous income minus your total deduction ($150,000 - $141,299)

$8,701

Your old tax bill

$45,000

Your new tax bill

$2,610

Estimated tax savings

$42,390

property-location

2051 Willow Branch Dr Cape Coral, Florida, 33991-3506

3 bed • 2 bath • 6 guests

Est. $2,106/mo

Agent

Inquire about this property

Contact Agent

$53,384

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.05%

Cap Rate

7.6%

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

$19,533

Deductible property tax

$4,346

Your total deduction

$39,611

Your adjusted annual income

$150,000 - $39,611 = $110,389

Taxes on $110,389 (30%)

$33,117

Your old tax bill

$45,000

Your new tax bill

$33,117

Estimated tax savings

$11,883

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