28 Dune Comet Ln Rosemary Beach, Florida, 32461-0934
3 bed • 2.5 bath • 9 guests • $1,150,000
Annual Revenue
$92,246
Profit (Cash Flow)
-$10,994
Cap Rate
5.8%
Annual Revenue
AirDNA projects $451/night at 56% occupancy ($92,246)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.02% 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
-4.02%
Cap Rate
5.78%
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
$54,580
Deductible property tax
$11,385
Your total deduction
$170,056
Your adjusted annual income
$150,000 - $170,056 = -$20,056
Taxes on -$20,056 (30%)
-$6,017
Your old tax bill
$45,000
Your new tax bill
-$6,017
Estimated tax savings
$51,017
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