1160 Scenic Gulf Dr Destin, Florida, 32550
3 bed • 3 bath • 9 guests • $1,025,000
Annual Revenue
$92,991
Profit (Cash Flow)
-$1,910
Cap Rate
6.6%
Annual Revenue
AirDNA projects $380/night at 67% occupancy ($92,991)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.78% 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
-0.78%
Cap Rate
6.55%
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
$48,648
Deductible property tax
$10,147
Your total deduction
$143,891
Your adjusted annual income
$150,000 - $143,891 = $6,109
Taxes on $6,109 (30%)
$1,833
Your old tax bill
$45,000
Your new tax bill
$1,833
Estimated tax savings
$43,167
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