22300 Lakeview Ln
Panama City Beach, Florida, 32413-3121
2 bed • 2 bath • 8 guests • $440,000
Annual Revenue
$59,081
Profit (Cash Flow)
$9,125
Cash on Cash Return
8.5%
Annual Revenue
AirDNA projects $337/night at 48% occupancy ($59,081).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.47% 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
8.47%
Cap Rate
8.51%
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
$20,882
Deductible property tax
$3,036
Your total deduction
$55,261
Your adjusted annual income
$150,000 - $55,261 = $94,738
Taxes on $94,738 (30%)
$28,421
Your old tax bill
$45,000
Your new tax bill
$28,421
Estimated tax savings
$16,578
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