2296 Sailfish Dr
Saint George Island, Florida, 32328
4 bed • 3.5 bath • 10 guests • $1,200,000
Annual Revenue
$152,150
Profit (Cash Flow)
$23,739
Cap Rate
8.6%
Annual Revenue
AirDNA projects $541/night at 77% occupancy ($152,150)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.89% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.89%
Cap Rate
8.59%
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
$59,838
Deductible property tax
$8,040
Your total deduction
$143,240
Your adjusted annual income
$150,000 - $143,240 = $6,760
Taxes on $6,760 (30%)
$2,028
Your old tax bill
$45,000
Your new tax bill
$2,028
Estimated tax savings
$42,972
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