16819 Front Beach Rd
Panama City Beach, Florida, 32413
2 bed • 3 bath • 6 guests • $585,000
Annual Revenue
$57,967
Profit (Cash Flow)
-$2,703
Cash on Cash Return
-1.9%
Annual Revenue
AirDNA projects $269/night at 59% occupancy ($57,967).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.91% 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
-1.91%
Cap Rate
6.28%
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
$27,764
Deductible property tax
$5,791
Your total deduction
$87,098
Your adjusted annual income
$150,000 - $87,098 = $62,901
Taxes on $62,901 (30%)
$18,870
Your old tax bill
$45,000
Your new tax bill
$18,870
Estimated tax savings
$26,129
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