1656 Forsythia Ct
Saint George Island, Florida, 32328-2204
4 bed • 3.5 bath • 12 guests • $900,000
Annual Revenue
$160,963
Profit (Cash Flow)
$50,996
Cash on Cash Return
19.6%
Annual Revenue
AirDNA projects $565/night at 72% occupancy ($148,581).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.62% 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
19.62%
Cap Rate
12.27%
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
$44,878
Deductible property tax
$6,030
Your total deduction
$119,311
Your adjusted annual income
$150,000 - $119,311 = $30,688
Taxes on $30,688 (30%)
$9,206
Your old tax bill
$45,000
Your new tax bill
$9,206
Estimated tax savings
$35,793
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