68 Pen Haven Dr
Pensacola, Florida, 32506-6419
3 bed • 2 bath • 10 guests • $165,000
Annual Revenue
$49,315
Profit (Cash Flow)
$18,100
Cap Rate
17.7%
Annual Revenue
AirDNA projects $157/night at 56% occupancy ($32,112)
Occupancy Rate
Avg Daily Rate
Return Metrics
38.96% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
38.96%
Cap Rate
17.71%
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
$7,831
Deductible property tax
$1,633
Your total deduction
$6,121
Your adjusted annual income
$150,000 - $6,121 = $143,879
Taxes on $143,879 (30%)
$43,164
Your old tax bill
$45,000
Your new tax bill
$43,164
Estimated tax savings
$1,836
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