94 Sea Oats Cove Miramar Beach, Florida, 32550-8698
3 bed • 2 bath • 9 guests • $600,000
Annual Revenue
$66,730
Profit (Cash Flow)
$3,911
Cap Rate
7.4%
Annual Revenue
AirDNA projects $315/night at 58% occupancy ($66,730)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.66% 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
2.66%
Cap Rate
7.39%
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
$28,477
Deductible property tax
$5,940
Your total deduction
$79,852
Your adjusted annual income
$150,000 - $79,852 = $70,148
Taxes on $70,148 (30%)
$21,044
Your old tax bill
$45,000
Your new tax bill
$21,044
Estimated tax savings
$23,956
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