159 Penelope St
Miramar Beach, Florida, 32550
4 bed • 4 bath • 14 guests • $1,000,010
Annual Revenue
$126,063
Profit (Cash Flow)
$28,543
Cash on Cash Return
11.8%
Annual Revenue
AirDNA projects $585/night at 59% occupancy ($126,063).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.84% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.84%
Cap Rate
9.59%
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
$47,461
Deductible property tax
$9,900
Your total deduction
$115,371
Your adjusted annual income
$150,000 - $115,371 = $34,628
Taxes on $34,628 (30%)
$10,388
Your old tax bill
$45,000
Your new tax bill
$10,388
Estimated tax savings
$34,611
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