6224 Thomas Dr
Panama City Beach, Florida, 32408-5618
4 bed • 4 bath • 12 guests • $665,000
Annual Revenue
$100,091
Profit (Cash Flow)
$28,543
Cash on Cash Return
17.4%
Annual Revenue
AirDNA projects $442/night at 62% occupancy ($100,091).
Occupancy Rate
Avg Daily Rate
Return Metrics
17.4% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.4%
Cap Rate
11.03%
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
$31,561
Deductible property tax
$6,583
Your total deduction
$69,516
Your adjusted annual income
$150,000 - $69,516 = $80,483
Taxes on $80,483 (30%)
$24,145
Your old tax bill
$45,000
Your new tax bill
$24,145
Estimated tax savings
$20,854
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