2825 County Rd 30A Port St. Joe, Florida, 32456
4 bed • 4 bath • 10 guests • $720,000
Annual Revenue
$142,796
Profit (Cash Flow)
$42,856
Cap Rate
12.7%
Annual Revenue
AirDNA projects $543/night at 72% occupancy ($142,796)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.26% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.26%
Cap Rate
12.72%
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
$36,307
Deductible property tax
$5,688
Your total deduction
$59,629
Your adjusted annual income
$150,000 - $59,629 = $90,371
Taxes on $90,371 (30%)
$27,111
Your old tax bill
$45,000
Your new tax bill
$27,111
Estimated tax savings
$17,889
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