8477 Gulf Blvd Navarre, Florida, 32566
3 bed • 2 bath • 9 guests • $849,000
Annual Revenue
$76,635
Profit (Cash Flow)
-$4,271
Cap Rate
6.2%
Annual Revenue
AirDNA projects $269/night at 78% occupancy ($76,635)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.09% 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
-2.09%
Cap Rate
6.24%
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
$40,294
Deductible property tax
$8,405
Your total deduction
$122,111
Your adjusted annual income
$150,000 - $122,111 = $27,889
Taxes on $27,889 (30%)
$8,367
Your old tax bill
$45,000
Your new tax bill
$8,367
Estimated tax savings
$36,633
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