1049 Gulf Beach Dr W
Saint George Island, Florida, 32328-2404
4 bed • 4 bath • 12 guests • $660,000
Annual Revenue
$138,106
Profit (Cash Flow)
$42,829
Cash on Cash Return
15.0%
Annual Revenue
AirDNA projects $548/night at 69% occupancy ($138,106).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.03% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.03%
Cap Rate
13.2%
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
$33,757
Deductible property tax
$4,422
Your total deduction
$139,574
Your adjusted annual income
$150,000 - $139,574 = $10,425
Taxes on $10,425 (30%)
$3,127
Your old tax bill
$45,000
Your new tax bill
$3,127
Estimated tax savings
$41,872
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