112 Seascape Dr Miramar Beach, Florida, 32550-8617
2 bed • 2 bath • 6 guests • $675,000
Annual Revenue
$61,726
Profit (Cash Flow)
-$5,506
Cap Rate
5.9%
Annual Revenue
AirDNA projects $260/night at 65% occupancy ($61,726)
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.4% 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
-3.4%
Cap Rate
5.92%
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
$32,036
Deductible property tax
$6,682
Your total deduction
$99,146
Your adjusted annual income
$150,000 - $99,146 = $50,854
Taxes on $50,854 (30%)
$15,256
Your old tax bill
$45,000
Your new tax bill
$15,256
Estimated tax savings
$29,744
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