16328 Front Beach Rd Panama City Beach, Florida, 32413
3 bed • 3.5 bath • 8 guests • $1,295,000
Annual Revenue
$100,785
Profit (Cash Flow)
-$21,371
Cap Rate
4.3%
Annual Revenue
AirDNA projects $438/night at 63% occupancy ($100,785)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.75% 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
-5.75%
Cap Rate
4.34%
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
$58,496
Deductible property tax
$7,123
Your total deduction
$201,348
Your adjusted annual income
$150,000 - $201,348 = -$51,348
Taxes on -$51,348 (30%)
-$15,404
Your old tax bill
$45,000
Your new tax bill
-$15,404
Estimated tax savings
$60,404
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