307 E Ruskin Pl
Santa Rosa Beach, Florida, 32459
4 bed • 5 bath • 10 guests • $2,785,000
Annual Revenue
$207,181
Profit (Cash Flow)
-$21,292
Cash on Cash Return
-3.3%
Annual Revenue
AirDNA projects $978/night at 58% occupancy ($207,181).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.26% 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
-3.26%
Cap Rate
5.98%
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
$132,178
Deductible property tax
$27,571
Your total deduction
$409,678
Your adjusted annual income
$150,000 - $409,678 = -$259,678
Taxes on -$259,678 (30%)
-$77,903
Your old tax bill
$45,000
Your new tax bill
-$77,903
Estimated tax savings
$122,903
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