BNBCalc.com Investment Analysis Report of 424 SW 9th St, Cape Coral, FL 33991, USA

3 bed • 3 bath • 10 guests • $649,000

BNB

Calc

Return Metrics

50.56% 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

50.56%

Cap Rate

15.35%

Return on Investment

78.75%

Annual Revenue

$130,575

AirDNA projects $353/night at 59% occupancy ($76,069).

User selected values for this report: 65% occupancy rate, $550 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,575

Annual Expenses

$30,895

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,788

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,088

Management & Platform Fees

$326

Platform Fee (i.e. Airbnb)

$326

Property Manager Fee

$0

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

$36,408

Deductible property tax

$6,295

Est. Depreciation Value

$211,896

Profit on this property

$99,680

Your total deduction

$154,919

So, your new taxable income is your previous income minus your total deduction ($150,000 - $154,919)

-$4,919

Your old tax bill

$45,000

Your new tax bill

-$1,476

Estimated tax savings

$46,476

property-location

424 SW 9th St Cape Coral, Florida, 33991-2547

3 bed • 3 bath • 10 guests

Est. $3,113/mo

Agent

Inquire about this property

Contact Agent

$130,575

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

50.56%

Cap Rate

15.35%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$36,408

Deductible property tax

$6,295

Your total deduction

$12,300

Your adjusted annual income

$150,000 - $12,300 = $137,700

Taxes on $137,700 (30%)

$41,310

Your old tax bill

$45,000

Your new tax bill

$41,310

Estimated tax savings

$3,690

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