801 E Gorrie Dr
Saint George Island, Florida, 32328-2908
8 bed • 4 bath • 16 guests • $1,500,000
Annual Revenue
$242,989
Profit (Cash Flow)
$70,054
Cash on Cash Return
19.1%
Annual Revenue
AirDNA projects $1188/night at 56% occupancy ($242,989).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.14% 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
19.14%
Cap Rate
11.41%
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
$71,191
Deductible property tax
$14,849
Your total deduction
$167,889
Your adjusted annual income
$150,000 - $167,889 = -$17,889
Taxes on -$17,889 (30%)
-$5,366
Your old tax bill
$45,000
Your new tax bill
-$5,366
Estimated tax savings
$50,366
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