BNBCalc.com Investment Analysis Report of 913 SE 43rd Terrace, Cape Coral, FL 33904, USA

2 bed • 2 bath • 6 guests • $649,000

BNB

Calc

Return Metrics

-9.26% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-9.26%

Cap Rate

4.52%

Return on Investment

7.33%

Annual Revenue

$49,461

AirDNA projects $183/night at 74% occupancy ($49,461).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,676

Annual Expenses

$20,110

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,112

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$412

Management & Platform Fees

$124

Platform Fee (i.e. Airbnb)

$124

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

$30,802

Deductible property tax

$6,425

Est. Depreciation Value

$303,066

Profit on this property

$29,351

Your total deduction

$310,942

So, your new taxable income is your previous income minus your total deduction ($150,000 - $310,942)

-$160,942

Your old tax bill

$45,000

Your new tax bill

-$48,283

Estimated tax savings

$93,283

913 SE 43rd Terrace Cape Coral, Florida, 33904-5364

2 bed • 2 bath • 6 guests • $649,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$49,461

Profit (Cash Flow)

-$14,425

Cap Rate

4.5%

Annual Revenue

$49,461

AirDNA projects $183/night at 74% occupancy ($49,461)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.26% 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

-9.26%

Cap Rate

4.52%

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 estimated deduction will be...

Deductible mortgage interest

$30,802

Deductible property tax

$6,425

Your total deduction

$104,504

Your adjusted annual income

$150,000 - $104,504 = $45,496

Taxes on $45,496 (30%)

$13,649

Your old tax bill

$45,000

Your new tax bill

$13,649

Estimated tax savings

$31,351

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