376 Beachfront Trail Santa Rosa Beach, Florida, 32459-6615
4 bed • 4 bath • 20 guests
Est. $76,742/mo

Inquire about this property
Contact Agent
$136,426
Annual Revenue
Top 101% of comparables
Top 101% of comparables
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-26.38%
Cap Rate
0.66%
0
Long Term Rental Comparables
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 est deduction will be...
Deductible mortgage interest
$759,377
Deductible property tax
$158,400
Your total deduction
$2,493,044
Your adjusted annual income
$150,000 - $2,493,044 = -$2,343,044
Taxes on -$2,343,044 (30%)
-$702,913
Your old tax bill
$45,000
Your new tax bill
-$702,913
Estimated tax savings
$747,913
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com