9716 Beach Blvd
Panama City Beach, Florida, 32408-4204
6 bed • 6 bath • 20 guests • $3,500,000
Annual Revenue
$399,942
Profit (Cash Flow)
$98,182
Cap Rate
9.6%
Annual Revenue
AirDNA projects $894/night at 50% occupancy ($163,264)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.96% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.96%
Cap Rate
9.55%
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
$166,114
Deductible property tax
$34,650
Your total deduction
$383,844
Your adjusted annual income
$150,000 - $383,844 = -$233,844
Taxes on -$233,844 (30%)
-$70,153
Your old tax bill
$45,000
Your new tax bill
-$70,153
Estimated tax savings
$115,153
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