1807 Via De Luna Dr
Gulf Breeze, Florida, 32561-2451
4 bed • 3.5 bath • 12 guests • $1,700,000
Annual Revenue
$133,821
Profit (Cash Flow)
-$11,927
Cash on Cash Return
-3.0%
Annual Revenue
AirDNA projects $621/night at 59% occupancy ($133,821).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.96% 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
-2.96%
Cap Rate
6.04%
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
$80,683
Deductible property tax
$16,830
Your total deduction
$251,567
Your adjusted annual income
$150,000 - $251,567 = -$101,567
Taxes on -$101,567 (30%)
-$30,470
Your old tax bill
$45,000
Your new tax bill
-$30,470
Estimated tax savings
$75,470
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