1708 Hollywood Ave
Pensacola, Florida, 32505-5340
3 bed • 1 bath • 8 guests • $52,000
Annual Revenue
$41,732
Profit (Cash Flow)
$19,123
Cash on Cash Return
94.6%
Annual Revenue
AirDNA projects $197/night at 58% occupancy ($41,732).
Occupancy Rate
Avg Daily Rate
Return Metrics
94.62% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
94.62%
Cap Rate
43.51%
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
$2,467
Deductible property tax
$514
Your total deduction
-$6,722
Your adjusted annual income
$150,000 - -$6,722 = $156,722
Taxes on $156,722 (30%)
$47,016
Your old tax bill
$45,000
Your new tax bill
$47,016
Estimated tax savings
-$2,016
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