101 5th St Panama City Beach, Florida, 32413-3451
4 bed • 2 bath • 12 guests • $1,300,000
Annual Revenue
$119,084
Profit (Cash Flow)
$2,239
Cap Rate
6.9%
Annual Revenue
AirDNA projects $494/night at 66% occupancy ($119,084)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.72% 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
0.72%
Cap Rate
6.91%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$177,715
Your adjusted annual income
$150,000 - $177,715 = -$27,715
Taxes on -$27,715 (30%)
-$8,315
Your old tax bill
$45,000
Your new tax bill
-$8,315
Estimated tax savings
$53,315
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