2716 Fairmont Dr
Panama City, Florida, 32405-4346
4 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$51,339
Profit (Cash Flow)
$7,381
Cap Rate
8.9%
Annual Revenue
AirDNA projects $251/night at 56% occupancy ($51,339)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.11% 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
8.11%
Cap Rate
8.85%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$42,545
Your adjusted annual income
$150,000 - $42,545 = $107,455
Taxes on $107,455 (30%)
$32,236
Your old tax bill
$45,000
Your new tax bill
$32,236
Estimated tax savings
$12,764
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