125 Rose Ln
Panama City Beach, Florida, 32413-8940
4 bed • 3 bath • 12 guests • $1,020,000
Annual Revenue
$148,800
Profit (Cash Flow)
$36,192
Cash on Cash Return
12.2%
Annual Revenue
AirDNA projects $679/night at 60% occupancy ($148,800).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.21% 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
12.21%
Cap Rate
9.57%
Tax Calculator
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
$46,457
Deductible property tax
$5,610
Your total deduction
$111,182
Your adjusted annual income
$150,000 - $111,182 = $38,817
Taxes on $38,817 (30%)
$11,645
Your old tax bill
$45,000
Your new tax bill
$11,645
Estimated tax savings
$33,354
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