5927 Sunset Ave Panama City Beach, Florida, 32408-6527
5 bed • 2 bath • 10 guests
Est. $3,118/mo

Inquire about this property
Contact Agent
$96,644
Annual Revenue
Projected nightly rate is $420/night at 63% occupancy.
Top 101% of comparables
Top 101% of comparables
$27,153
Profit
Revenue
$96,644
Operating Expenses
$25,644
Operating Income
$71,000
Mortgage & Taxes
$43,847
Profit (Cash Flow)
$27,153
$162,000
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$12,500
Closing Costs
$19,500
Total
$162,000
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.76%
Cap Rate
10.92%
STR 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 est deduction will be...
Deductible mortgage interest
$30,850
Deductible property tax
$6,435
Your total deduction
$38,966
Your adjusted annual income
$150,000 - $38,966 = $111,034
Taxes on $111,034 (30%)
$33,310
Your old tax bill
$45,000
Your new tax bill
$33,310
Estimated tax savings
$11,690
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com