12610 Erin Lea Ln
Panama City Beach, Florida, 32407-3231
6 bed • 4 bath • 12 guests • $759,000
Annual Revenue
$162,475
Profit (Cash Flow)
$76,481
Cash on Cash Return
40.3%
Annual Revenue
AirDNA projects $1011/night at 44% occupancy ($162,475).
Occupancy Rate
Avg Daily Rate
Return Metrics
40.34% 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
40.34%
Cap Rate
16.82%
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
$36,022
Deductible property tax
$7,514
Your total deduction
$37,009
Your adjusted annual income
$150,000 - $37,009 = $112,990
Taxes on $112,990 (30%)
$33,897
Your old tax bill
$45,000
Your new tax bill
$33,897
Estimated tax savings
$11,102
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