107 Chelsea Loop Rd Santa Rosa Beach, Florida, 32459-7534
4 bed • 5 bath • 12 guests • $1,700,000
Annual Revenue
$151,474
Profit (Cash Flow)
$3,430
Cap Rate
6.9%
Annual Revenue
AirDNA projects $768/night at 54% occupancy ($151,474)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.85% 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
0.85%
Cap Rate
6.94%
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
$80,684
Deductible property tax
$16,830
Your total deduction
$231,410
Your adjusted annual income
$150,000 - $231,410 = -$81,410
Taxes on -$81,410 (30%)
-$24,423
Your old tax bill
$45,000
Your new tax bill
-$24,423
Estimated tax savings
$69,423
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