104 Alan A Dale Dr
Niceville, Florida, 32578-2107
3 bed • 1.5 bath • 6 guests • $550,000
Annual Revenue
$49,753
Profit (Cash Flow)
-$7,486
Cash on Cash Return
-5.6%
Annual Revenue
AirDNA projects $278/night at 49% occupancy ($49,753).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.55% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.55%
Cap Rate
5.38%
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
$26,103
Deductible property tax
$5,444
Your total deduction
$88,133
Your adjusted annual income
$150,000 - $88,133 = $61,866
Taxes on $61,866 (30%)
$18,560
Your old tax bill
$45,000
Your new tax bill
$18,560
Estimated tax savings
$26,439
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