116 Sea Breeze Cir Panama City Beach, Florida, 32413
3 bed • 2 bath • 10 guests • $575,000
Annual Revenue
$78,695
Profit (Cash Flow)
$16,001
Cap Rate
9.5%
Annual Revenue
AirDNA projects $399/night at 54% occupancy ($78,695)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.36% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.36%
Cap Rate
9.52%
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
$27,290
Deductible property tax
$5,692
Your total deduction
$64,334
Your adjusted annual income
$150,000 - $64,334 = $85,666
Taxes on $85,666 (30%)
$25,700
Your old tax bill
$45,000
Your new tax bill
$25,700
Estimated tax savings
$19,300
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