1843 Hwy 98 W
Carrabelle, Florida, 32322-3006
1 bed • 1 bath • 4 guests • $205,000
Annual Revenue
$32,871
Profit (Cash Flow)
$3,710
Cash on Cash Return
7.2%
Annual Revenue
AirDNA projects $225/night at 43% occupancy ($35,337).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.21% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.21%
Cap Rate
8.03%
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
$9,204
Deductible property tax
$1,373
Your total deduction
$26,946
Your adjusted annual income
$150,000 - $26,946 = $123,053
Taxes on $123,053 (30%)
$36,915
Your old tax bill
$45,000
Your new tax bill
$36,915
Estimated tax savings
$8,084
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