16515 Front Beach Rd
Panama City Beach, Florida, 32413
6 bed • 6 bath • 20 guests • $2,000,000
Annual Revenue
$220,315
Profit (Cash Flow)
$43,090
Cash on Cash Return
9.1%
Annual Revenue
AirDNA projects $1040/night at 58% occupancy ($220,315).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.06% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.06%
Cap Rate
8.89%
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
$94,922
Deductible property tax
$19,799
Your total deduction
$240,576
Your adjusted annual income
$150,000 - $240,576 = -$90,576
Taxes on -$90,576 (30%)
-$27,172
Your old tax bill
$45,000
Your new tax bill
-$27,172
Estimated tax savings
$72,172
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