1500 Via De Luna Dr Gulf Breeze, Florida, 32561
4 bed • 3 bath • 12 guests
Est. $3,693/mo

Inquire about this property
Contact Agent
$130,337
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$48,372
Profit
Revenue
$130,337
Operating Expenses
$30,024
Operating Income
$100,313
Mortgage & Taxes
$51,942
Profit (Cash Flow)
$48,372
$187,850
Cash Investment
Down Payment
$154,000
Renos & Furnishing
$10,750
Closing Costs
$23,100
Total
$187,850
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.75%
Cap Rate
13.02%
STR 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 est deduction will be...
Deductible mortgage interest
$36,545
Deductible property tax
$7,623
Your total deduction
$29,394
Your adjusted annual income
$150,000 - $29,394 = $120,606
Taxes on $120,606 (30%)
$36,182
Your old tax bill
$45,000
Your new tax bill
$36,182
Estimated tax savings
$8,818
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com