1114 Santa Rosa Blvd Fort Walton Beach, Florida, 32548
3 bed • 2 bath • 9 guests • $850,000
Annual Revenue
$89,320
Profit (Cash Flow)
$6,453
Cap Rate
7.5%
Annual Revenue
AirDNA projects $365/night at 67% occupancy ($89,320)
Occupancy Rate
Avg Daily Rate
Return Metrics
3.16% 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
3.16%
Cap Rate
7.5%
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
$40,342
Deductible property tax
$8,415
Your total deduction
$111,520
Your adjusted annual income
$150,000 - $111,520 = $38,480
Taxes on $38,480 (30%)
$11,544
Your old tax bill
$45,000
Your new tax bill
$11,544
Estimated tax savings
$33,456
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