16328 Front Beach Rd
Panama City Beach, Florida, 32413
3 bed • 3.5 bath • 8 guests • $1,295,000
Annual Revenue
$100,785
Profit (Cash Flow)
-$21,371
Cash on Cash Return
-5.8%
Annual Revenue
AirDNA projects $438/night at 63% occupancy ($100,785).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.75% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.75%
Cap Rate
4.34%
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
$58,496
Deductible property tax
$7,122
Your total deduction
$205,324
Your adjusted annual income
$150,000 - $205,324 = -$55,324
Taxes on -$55,324 (30%)
-$16,597
Your old tax bill
$45,000
Your new tax bill
-$16,597
Estimated tax savings
$61,597
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