204 Holly St Pensacola, Florida, 32514-3138
5 bed • 2 bath • 10 guests • $300,000
Annual Revenue
$58,056
Profit (Cash Flow)
$16,596
Cap Rate
12.3%
Annual Revenue
AirDNA projects $289/night at 55% occupancy ($58,056)
Occupancy Rate
Avg Daily Rate
Return Metrics
20.36% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.36%
Cap Rate
12.27%
Tax Calculator (USA)
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
$14,238
Deductible property tax
$2,970
Your total deduction
$26,869
Your adjusted annual income
$150,000 - $26,869 = $123,131
Taxes on $123,131 (30%)
$36,939
Your old tax bill
$45,000
Your new tax bill
$36,939
Estimated tax savings
$8,061
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