7420 Beach Dr
Panama City Beach, Florida, 32408-5322
4 bed • 4 bath • 10 guests • $550,000
Annual Revenue
$101,388
Profit (Cash Flow)
$37,435
Cash on Cash Return
27.2%
Annual Revenue
AirDNA projects $487/night at 57% occupancy ($101,388).
Occupancy Rate
Avg Daily Rate
Return Metrics
27.22% 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
27.22%
Cap Rate
13.55%
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
$26,103
Deductible property tax
$5,444
Your total deduction
$44,891
Your adjusted annual income
$150,000 - $44,891 = $105,108
Taxes on $105,108 (30%)
$31,532
Your old tax bill
$45,000
Your new tax bill
$31,532
Estimated tax savings
$13,467
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