15 Calle Hermosa Pensacola Beach, Florida, 32561-2413
4 bed • 3 bath • 12 guests • $1,350,000
Annual Revenue
$121,955
Profit (Cash Flow)
$1,365
Cap Rate
6.8%
Annual Revenue
AirDNA projects $630/night at 53% occupancy ($121,955)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.42% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.42%
Cap Rate
6.84%
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
$64,072
Deductible property tax
$13,365
Your total deduction
$185,482
Your adjusted annual income
$150,000 - $185,482 = -$35,482
Taxes on -$35,482 (30%)
-$10,645
Your old tax bill
$45,000
Your new tax bill
-$10,645
Estimated tax savings
$55,645
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