1100 Fort Pickens Rd Pensacola Beach, Florida, 32561
3 bed • 3 bath • 8 guests
Est. $2,590/mo
Inquire about this property
Contact eduardo
$25,600
Zestimate
Airbnb Investor Score
$25,266
Annual Profit
11.4%
Cap Rate
19.0%
Cash on Cash
$86,629
Annual Revenue
BNBCalc predicts this property will get $270 per night with 72% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 101% of comparables
Top 101% of comparables
Loading...
40
Airbnb Comparables
Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 40 all comparables
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19%
Cap Rate
11.42%
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 est deduction will be...
Deductible mortgage interest
$25,629
Deductible property tax
$5,346
Your total deduction
$27,124
Your adjusted annual income
$150,000 - $27,124 = $122,876
Taxes on $122,876 (30%)
$36,863
Your old tax bill
$45,000
Your new tax bill
$36,863
Estimated tax savings
$8,137
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com