14021 Perdido Key Dr
Pensacola, Florida, 32507
5 bed • 5.5 bath • 15 guests • $3,200,000
Annual Revenue
$134,150
Profit (Cash Flow)
-$112,825
Cash on Cash Return
-15.1%
Annual Revenue
AirDNA projects $583/night at 63% occupancy ($134,150).
Occupancy Rate
Avg Daily Rate
Return Metrics
-15.05% 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
-15.05%
Cap Rate
3.21%
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
$151,875
Deductible property tax
$31,679
Your total deduction
$559,369
Your adjusted annual income
$150,000 - $559,369 = -$409,369
Taxes on -$409,369 (30%)
-$122,810
Your old tax bill
$45,000
Your new tax bill
-$122,810
Estimated tax savings
$167,810
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