2111 Bent Oak Ct
Panama City, Florida, 32408
4 bed • 4 bath • 10 guests • $640,000
Annual Revenue
$0
Profit (Cash Flow)
-$57,084
Cash on Cash Return
-36.1%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-36.08% 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
-36.08%
Cap Rate
-2.17%
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
$30,375
Deductible property tax
$6,335
Your total deduction
$151,728
Your adjusted annual income
$150,000 - $151,728 = -$1,728
Taxes on -$1,728 (30%)
-$518
Your old tax bill
$45,000
Your new tax bill
-$518
Estimated tax savings
$45,518
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