5111 Beach Dr
Panama City, Florida, 32408-6842
4 bed • 2.5 bath • 10 guests • $660,000
Annual Revenue
$75,853
Profit (Cash Flow)
-$3,357
Cash on Cash Return
-1.7%
Annual Revenue
AirDNA projects $472/night at 44% occupancy ($75,853).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.71% 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
-1.71%
Cap Rate
5.62%
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
$29,812
Deductible property tax
$4,554
Your total deduction
$101,020
Your adjusted annual income
$150,000 - $101,020 = $48,979
Taxes on $48,979 (30%)
$14,693
Your old tax bill
$45,000
Your new tax bill
$14,693
Estimated tax savings
$30,306
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