190 Gulfview Cir
Santa Rosa Beach, Florida, 32459-7814
3 bed • 2.5 bath • 10 guests • $1,150,000
Annual Revenue
$86,530
Profit (Cash Flow)
-$15,967
Cap Rate
5.4%
Annual Revenue
AirDNA projects $447/night at 53% occupancy ($86,530)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.84% 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
-5.84%
Cap Rate
5.35%
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
$54,580
Deductible property tax
$11,385
Your total deduction
$175,029
Your adjusted annual income
$150,000 - $175,029 = -$25,029
Taxes on -$25,029 (30%)
-$7,509
Your old tax bill
$45,000
Your new tax bill
-$7,509
Estimated tax savings
$52,509
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