376 Beachfront Trail
Santa Rosa Beach, Florida, 32459-6615
4 bed • 4 bath • 20 guests • $16,000,000
Annual Revenue
$136,425
Profit (Cash Flow)
-$974,293
Cash on Cash Return
-26.4%
Annual Revenue
AirDNA projects $644/night at 58% occupancy ($136,425).
Occupancy Rate
Avg Daily Rate
Return Metrics
-26.39% 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
-26.39%
Cap Rate
0.65%
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
$759,376
Deductible property tax
$158,399
Your total deduction
$3,171,231
Your adjusted annual income
$150,000 - $3,171,231 = -$3,021,231
Taxes on -$3,021,231 (30%)
-$906,369
Your old tax bill
$45,000
Your new tax bill
-$906,369
Estimated tax savings
$951,369
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