7324 Sunset Ave
Panama City, Florida, 32408-5467
4 bed • 2 bath • 8 guests • $450,000
Annual Revenue
$0
Profit (Cash Flow)
-$44,028
Cash on Cash Return
-38.6%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-38.62% 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
-38.62%
Cap Rate
-3.04%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$112,346
Your adjusted annual income
$150,000 - $112,346 = $37,653
Taxes on $37,653 (30%)
$11,296
Your old tax bill
$45,000
Your new tax bill
$11,296
Estimated tax savings
$33,703
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