6400 Beach Dr
Panama City, Florida, 32408
6 bed • 4 bath • 14 guests • $750,000
Annual Revenue
$156,017
Profit (Cash Flow)
$70,983
Cash on Cash Return
47.3%
Annual Revenue
AirDNA projects $724/night at 59% occupancy ($156,017).
Occupancy Rate
Avg Daily Rate
Return Metrics
47.32% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
47.32%
Cap Rate
16.24%
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
$33,355
Deductible property tax
$5,175
Your total deduction
$36,538
Your adjusted annual income
$150,000 - $36,538 = $113,461
Taxes on $113,461 (30%)
$34,038
Your old tax bill
$45,000
Your new tax bill
$34,038
Estimated tax savings
$10,961
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