269 Eastern Lake Rd
Santa Rosa Beach, Florida, 32459-6539
4 bed • 3.5 bath • 12 guests • $2,997,000
Annual Revenue
$130,574
Profit (Cash Flow)
-$102,243
Cash on Cash Return
-14.6%
Annual Revenue
AirDNA projects $715/night at 50% occupancy ($130,574).
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.6% 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
-14.6%
Cap Rate
3.33%
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
$142,240
Deductible property tax
$29,670
Your total deduction
$519,402
Your adjusted annual income
$150,000 - $519,402 = -$369,402
Taxes on -$369,402 (30%)
-$110,820
Your old tax bill
$45,000
Your new tax bill
-$110,820
Estimated tax savings
$155,820
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