2296 Sailfish Dr
Saint George Island, Florida, 32328
4 bed • 3.5 bath • 10 guests • $1,200,000
Annual Revenue
$152,149
Profit (Cash Flow)
$23,739
Cash on Cash Return
8.9%
Annual Revenue
AirDNA projects $541/night at 77% occupancy ($152,149).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.89% 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
8.89%
Cap Rate
8.59%
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
$59,838
Deductible property tax
$8,040
Your total deduction
$148,111
Your adjusted annual income
$150,000 - $148,111 = $1,888
Taxes on $1,888 (30%)
$566
Your old tax bill
$45,000
Your new tax bill
$566
Estimated tax savings
$44,433
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