119 Dennis Ln Long Beach, Mississippi, 39560-4050
4 bed • 2 bath • 8 guests • $223,233
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$71,946
Profit (Cash Flow)
$31,825
Cap Rate
21.9%
Annual Revenue
AirDNA projects $294/night at 67% occupancy ($71,946)
Occupancy Rate
Avg Daily Rate
Return Metrics
51.46% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
51.46%
Cap Rate
21.91%
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
$12,851
Deductible property tax
$2,456
Your total deduction
$1,217
Your adjusted annual income
$150,000 - $1,217 = $148,783
Taxes on $148,783 (30%)
$44,635
Your old tax bill
$45,000
Your new tax bill
$44,635
Estimated tax savings
$365
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