321 Bream Ave Fort Walton Beach, Florida, 32548

3 bed • 3 bath • 9 guests

Purchase Price

Est. $3,981/mo

Inquire about this property

Contact Agent

$86,384

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,085

Profit

Revenue

$86,384

Operating Expenses

$24,310

Operating Income

$62,074

Mortgage & Taxes

$55,989

Profit (Cash Flow)

$6,085

$199,650

Cash Investment

Down Payment

$166,000

Renos & Furnishing

$8,750

Closing Costs

$24,900

Total

$199,650

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.04%

Cap Rate

7.47%

Return on Investment

19.6%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$39,393

Deductible property tax

$8,217

Your total deduction

$77,349

Your adjusted annual income

$150,000 - $77,349 = $72,651

Taxes on $72,651 (30%)

$21,795

Your old tax bill

$45,000

Your new tax bill

$21,795

Estimated tax savings

$23,205

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com