111 Gulf Winds Ct Destin, Florida, 32541-3042
2 bed • 2 bath • 6 guests • $390,000
Annual Revenue
$43,921
Profit (Cash Flow)
-$1,197
Cap Rate
6.8%
Annual Revenue
AirDNA projects $275/night at 63% occupancy ($63,279)
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.17% 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
-3.17%
Cap Rate
6.78%
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
$18,645
Deductible property tax
$2,808
Your total deduction
$53,566
Your adjusted annual income
$150,000 - $53,566 = $96,434
Taxes on $96,434 (30%)
$28,930
Your old tax bill
$45,000
Your new tax bill
$28,930
Estimated tax savings
$16,070
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