200 Gulf Ln
Panama City Beach, Florida, 32413
5 bed • 3 bath • 12 guests • $1,170,000
Annual Revenue
$138,292
Profit (Cash Flow)
$4,618
Cap Rate
6.4%
Annual Revenue
AirDNA projects $601/night at 63% occupancy ($138,292)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.25% 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
1.25%
Cap Rate
6.36%
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
$52,498
Deductible property tax
$6,435
Your total deduction
$164,188
Your adjusted annual income
$150,000 - $164,188 = -$14,188
Taxes on -$14,188 (30%)
-$4,256
Your old tax bill
$45,000
Your new tax bill
-$4,256
Estimated tax savings
$49,256
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