86 Village Blvd Santa Rosa Beach, Florida, 32459-3242
3 bed • 2 bath • 9 guests • $597,500
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$79,682
Profit (Cash Flow)
$12,275
Cap Rate
9.3%
Annual Revenue
AirDNA projects $404/night at 54% occupancy ($79,682)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.41% 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
8.41%
Cap Rate
9.31%
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
$35,596
Deductible property tax
$3,227
Your total deduction
$72,623
Your adjusted annual income
$150,000 - $72,623 = $77,377
Taxes on $77,377 (30%)
$23,213
Your old tax bill
$45,000
Your new tax bill
$23,213
Estimated tax savings
$21,787
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