5927 Sunset Ave
Panama City Beach, Florida, 32408-6527
5 bed • 2 bath • 10 guests • $650,000
Annual Revenue
$0
Profit (Cash Flow)
-$57,516
Cash on Cash Return
-35.5%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-35.5% 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
-35.5%
Cap Rate
-2.1%
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
$30,849
Deductible property tax
$6,434
Your total deduction
$154,491
Your adjusted annual income
$150,000 - $154,491 = -$4,491
Taxes on -$4,491 (30%)
-$1,347
Your old tax bill
$45,000
Your new tax bill
-$1,347
Estimated tax savings
$46,347
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