229 Rose Ln
Panama City Beach, Florida, 32413-8942
3 bed • 3 bath • 6 guests • $575,000
Annual Revenue
$74,071
Profit (Cash Flow)
$11,978
Cash on Cash Return
8.5%
Annual Revenue
AirDNA projects $312/night at 65% occupancy ($74,071).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.49% 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
8.49%
Cap Rate
8.82%
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
$27,290
Deductible property tax
$5,692
Your total deduction
$72,324
Your adjusted annual income
$150,000 - $72,324 = $77,675
Taxes on $77,675 (30%)
$23,302
Your old tax bill
$45,000
Your new tax bill
$23,302
Estimated tax savings
$21,697
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