8730 Thomas Dr unit 313
Panama City Beach, Florida, 32408-4750
3 bed • 2 bath • 6 guests • $365,000
Annual Revenue
$70,331
Profit (Cash Flow)
$26,736
Cash on Cash Return
28.9%
Annual Revenue
AirDNA projects $332/night at 58% occupancy ($70,331).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.91% 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
28.91%
Cap Rate
13.34%
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
$15,278
Deductible property tax
$2,518
Your total deduction
$28,170
Your adjusted annual income
$150,000 - $28,170 = $121,829
Taxes on $121,829 (30%)
$36,548
Your old tax bill
$45,000
Your new tax bill
$36,548
Estimated tax savings
$8,451
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