200 Gulf Ln
Panama City Beach, Florida, 32413
5 bed • 3 bath • 12 guests • $1,170,000
Annual Revenue
$138,292
Profit (Cash Flow)
$4,617
Cash on Cash Return
1.3%
Annual Revenue
AirDNA projects $601/night at 63% occupancy ($138,292).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.25% 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
1.25%
Cap Rate
6.36%
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
$52,498
Deductible property tax
$6,435
Your total deduction
$182,443
Your adjusted annual income
$150,000 - $182,443 = -$32,443
Taxes on -$32,443 (30%)
-$9,733
Your old tax bill
$45,000
Your new tax bill
-$9,733
Estimated tax savings
$54,733
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