8575 Gulf Blvd Navarre, Florida, 32566-6806
3 bed • 3 bath • 9 guests • $819,000
Annual Revenue
$79,791
Profit (Cash Flow)
$502
Cap Rate
6.8%
Annual Revenue
AirDNA projects $331/night at 66% occupancy ($79,791)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.25% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.25%
Cap Rate
6.8%
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
$38,871
Deductible property tax
$8,108
Your total deduction
$113,284
Your adjusted annual income
$150,000 - $113,284 = $36,716
Taxes on $36,716 (30%)
$11,015
Your old tax bill
$45,000
Your new tax bill
$11,015
Estimated tax savings
$33,985
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