7347 Spinnaker Ct Navarre, Florida, 32566
4 bed • 5 bath • 12 guests • $1,600,000
Annual Revenue
$183,290
Profit (Cash Flow)
$37,855
Cap Rate
9.1%
Annual Revenue
AirDNA projects $749/night at 67% occupancy ($183,290)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.98% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.98%
Cap Rate
9.11%
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 estimated deduction will be...
Deductible mortgage interest
$75,938
Deductible property tax
$15,840
Your total deduction
$183,298
Your adjusted annual income
$150,000 - $183,298 = -$33,298
Taxes on -$33,298 (30%)
-$9,989
Your old tax bill
$45,000
Your new tax bill
-$9,989
Estimated tax savings
$54,989
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