5205 Soundside Dr Gulf Breeze, Florida, 32563-9314
4 bed • 4 bath • 12 guests • $1,650,000
Annual Revenue
$87,439
Profit (Cash Flow)
-$48,908
Cap Rate
3.8%
Annual Revenue
AirDNA projects $399/night at 60% occupancy ($87,439)
Occupancy Rate
Avg Daily Rate
Return Metrics
-12.52% 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
-12.52%
Cap Rate
3.78%
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
$78,311
Deductible property tax
$16,335
Your total deduction
$276,856
Your adjusted annual income
$150,000 - $276,856 = -$126,856
Taxes on -$126,856 (30%)
-$38,057
Your old tax bill
$45,000
Your new tax bill
-$38,057
Estimated tax savings
$83,057
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