101 Crane St
Panama City Beach, Florida, 32413-2908
5 bed • 5 bath • 16 guests • $1,629,000
Annual Revenue
$160,670
Profit (Cash Flow)
$16,219
Cash on Cash Return
4.2%
Annual Revenue
AirDNA projects $830/night at 53% occupancy ($160,670).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.18% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.18%
Cap Rate
7.74%
Tax Calculator
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
$77,314
Deductible property tax
$16,127
Your total deduction
$215,222
Your adjusted annual income
$150,000 - $215,222 = -$65,222
Taxes on -$65,222 (30%)
-$19,566
Your old tax bill
$45,000
Your new tax bill
-$19,566
Estimated tax savings
$64,566
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