4923 E County Hwy 30A
Santa Rosa Beach, Florida, 32459
3 bed • 2.5 bath • 8 guests • $899,900
Annual Revenue
$94,204
Profit (Cash Flow)
-$4,443
Cap Rate
5.5%
Annual Revenue
AirDNA projects $403/night at 64% occupancy ($94,204)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.7% 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
-1.7%
Cap Rate
5.49%
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
$40,649
Deductible property tax
$4,859
Your total deduction
$129,981
Your adjusted annual income
$150,000 - $129,981 = $20,019
Taxes on $20,019 (30%)
$6,006
Your old tax bill
$45,000
Your new tax bill
$6,006
Estimated tax savings
$38,994
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