249 Beach Bike Way Panama City Beach, Florida, 32413-6180
3 bed • 3 bath • 8 guests • $1,299,000
Annual Revenue
$106,078
Profit (Cash Flow)
-$9,016
Cap Rate
6.1%
Annual Revenue
AirDNA projects $461/night at 63% occupancy ($106,078)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.93% 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
-2.93%
Cap Rate
6.05%
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
$61,652
Deductible property tax
$12,860
Your total deduction
$188,491
Your adjusted annual income
$150,000 - $188,491 = -$38,491
Taxes on -$38,491 (30%)
-$11,547
Your old tax bill
$45,000
Your new tax bill
-$11,547
Estimated tax savings
$56,547
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