1500 Via De Luna Dr Gulf Breeze, Florida, 32561
4 bed • 3 bath • 12 guests • $770,000
Annual Revenue
$130,337
Profit (Cash Flow)
$47,777
Cap Rate
12.9%
Annual Revenue
AirDNA projects $549/night at 65% occupancy ($130,337)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.43% 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
25.43%
Cap Rate
12.94%
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
$36,545
Deductible property tax
$7,623
Your total deduction
$59,681
Your adjusted annual income
$150,000 - $59,681 = $90,319
Taxes on $90,319 (30%)
$27,096
Your old tax bill
$45,000
Your new tax bill
$27,096
Estimated tax savings
$17,904
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