16102 4th St E Redington Beach, Florida, 33708-1614
4 bed • 3 bath • 12 guests • $1,700,000
Annual Revenue
$230,951
Profit (Cash Flow)
$72,575
Cap Rate
11.0%
Annual Revenue
AirDNA projects $832/night at 76% occupancy ($230,951)
Occupancy Rate
Avg Daily Rate
Return Metrics
18.06% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.06%
Cap Rate
11.01%
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
$80,684
Deductible property tax
$16,830
Your total deduction
$162,169
Your adjusted annual income
$150,000 - $162,169 = -$12,169
Taxes on -$12,169 (30%)
-$3,651
Your old tax bill
$45,000
Your new tax bill
-$3,651
Estimated tax savings
$48,651
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