10 Ensenada Marbella Pensacola Beach, Florida, 32561-2456
5 bed • 5 bath • 16 guests • $1,750,000
Annual Revenue
$191,037
Profit (Cash Flow)
$34,478
Cap Rate
8.7%
Annual Revenue
AirDNA projects $934/night at 56% occupancy ($191,037)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.29% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.29%
Cap Rate
8.71%
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
$83,057
Deductible property tax
$17,325
Your total deduction
$207,591
Your adjusted annual income
$150,000 - $207,591 = -$57,591
Taxes on -$57,591 (30%)
-$17,277
Your old tax bill
$45,000
Your new tax bill
-$17,277
Estimated tax savings
$62,277
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