4585 Luke Ave
Destin, Florida, 32541-3612
7 bed • 4.5 bath • 16 guests • $1,500,000
Annual Revenue
$217,305
Profit (Cash Flow)
$78,007
Cash on Cash Return
21.5%
Annual Revenue
AirDNA projects $888/night at 67% occupancy ($217,305).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.54% 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
21.54%
Cap Rate
11.67%
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
$71,191
Deductible property tax
$10,800
Your total deduction
$138,261
Your adjusted annual income
$150,000 - $138,261 = $11,738
Taxes on $11,738 (30%)
$3,521
Your old tax bill
$45,000
Your new tax bill
$3,521
Estimated tax savings
$41,478
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