1744 E Gulf Beach Dr
Saint George Island, Florida, 32328
4 bed • 2 bath • 10 guests • $1,500,000
Annual Revenue
$142,386
Profit (Cash Flow)
$4,848
Cash on Cash Return
1.4%
Annual Revenue
AirDNA projects $443/night at 88% occupancy ($142,386).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.36% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.36%
Cap Rate
7.34%
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
$76,361
Deductible property tax
$15,000
Your total deduction
$208,330
Your adjusted annual income
$150,000 - $208,330 = -$58,330
Taxes on -$58,330 (30%)
-$17,499
Your old tax bill
$45,000
Your new tax bill
-$17,499
Estimated tax savings
$62,499
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