3171 N Ocean Shore Blvd Flagler Beach, Florida, 32136-2749
5 bed • 3 bath • 16 guests • $1,700,000
Annual Revenue
$178,151
Profit (Cash Flow)
$35,712
Cap Rate
8.3%
Annual Revenue
AirDNA projects $728/night at 67% occupancy ($178,151)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.84% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.84%
Cap Rate
8.31%
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
$68,441
Deductible property tax
$17,000
Your total deduction
$196,416
Your adjusted annual income
$150,000 - $196,416 = -$46,416
Taxes on -$46,416 (30%)
-$13,925
Your old tax bill
$45,000
Your new tax bill
-$13,925
Estimated tax savings
$58,925
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