112 Seascape Dr Miramar Beach, Florida, 32550-8617
2 bed • 2 bath • 6 guests
Est. $3,238/mo
Inquire about this property
Contact Agent
$61,726
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$4,912
Profit
Revenue
$61,726
Operating Expenses
$21,104
Operating Income
$40,622
Mortgage & Taxes
$45,533
Profit (Cash Flow)
-$4,912
$161,750
Cash Investment
Down Payment
$135,000
Renos & Furnishing
$6,500
Closing Costs
$20,250
Total
$161,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.03%
Cap Rate
6.01%
STR 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 est deduction will be...
Deductible mortgage interest
$32,036
Deductible property tax
$6,682
Your total deduction
$72,680
Your adjusted annual income
$150,000 - $72,680 = $77,320
Taxes on $77,320 (30%)
$23,196
Your old tax bill
$45,000
Your new tax bill
$23,196
Estimated tax savings
$21,804
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com