38 Emerald Beach Cir
Santa Rosa Beach, Florida, 32459
3 bed • 2 bath • 10 guests • $725,000
Annual Revenue
$88,564
Profit (Cash Flow)
$14,471
Cap Rate
8.7%
Annual Revenue
AirDNA projects $433/night at 56% occupancy ($88,564)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.25% 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
8.25%
Cap Rate
8.74%
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
$34,409
Deductible property tax
$7,177
Your total deduction
$86,397
Your adjusted annual income
$150,000 - $86,397 = $63,603
Taxes on $63,603 (30%)
$19,081
Your old tax bill
$45,000
Your new tax bill
$19,081
Estimated tax savings
$25,919
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