BNBCalc.com Investment Analysis Report of 5206 Pocatella Ct, Cape Coral, FL 33904, USA

2 bed • 2 bath • 4 guests • $309,900

BNB

Calc

Return Metrics

12.52% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.52%

Cap Rate

9.88%

Return on Investment

28.39%

Annual Revenue

$50,952

AirDNA projects $225/night at 62% occupancy ($50,951).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,692

Annual Expenses

$20,304

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,125

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$425

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$14,708

Deductible property tax

$3,068

Est. Depreciation Value

$146,889

Profit on this property

$30,648

Your total deduction

$134,017

So, your new taxable income is your previous income minus your total deduction ($150,000 - $134,017)

$15,983

Your old tax bill

$45,000

Your new tax bill

$4,795

Estimated tax savings

$40,205

property-location

5206 Pocatella Ct Cape Coral, Florida, 33904-5853

2 bed • 2 bath • 4 guests

Est. $1,486/mo

Agent

Inquire about this property

Contact Agent

$50,952

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.52%

Cap Rate

9.88%

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

$14,708

Deductible property tax

$3,068

Your total deduction

$33,921

Your adjusted annual income

$150,000 - $33,921 = $116,079

Taxes on $116,079 (30%)

$34,824

Your old tax bill

$45,000

Your new tax bill

$34,824

Estimated tax savings

$10,176

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