20 Jade Cove
Destin, Florida, 32550
5 bed • 3.5 bath • 13 guests • $925,000
Annual Revenue
$101,574
Profit (Cash Flow)
$12,301
Cash on Cash Return
5.5%
Annual Revenue
AirDNA projects $618/night at 57% occupancy ($128,660).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.45% 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
5.45%
Cap Rate
8.07%
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
$43,901
Deductible property tax
$9,157
Your total deduction
$122,551
Your adjusted annual income
$150,000 - $122,551 = $27,448
Taxes on $27,448 (30%)
$8,234
Your old tax bill
$45,000
Your new tax bill
$8,234
Estimated tax savings
$36,765
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