9500 Grand Sandestin Blvd Miramar Beach, Florida, 32550
2 bed • 2 bath • 6 guests
Est. $2,350/mo

Inquire about this property
Contact Agent
$50,480
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$2,216
Profit
Revenue
$50,480
Operating Expenses
$19,642
Operating Income
$30,838
Mortgage & Taxes
$33,054
Profit (Cash Flow)
-$2,216
$119,200
Cash Investment
Down Payment
$98,000
Renos & Furnishing
$6,500
Closing Costs
$14,700
Total
$119,200
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.85%
Cap Rate
6.29%
STR 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 est deduction will be...
Deductible mortgage interest
$23,256
Deductible property tax
$4,851
Your total deduction
$51,656
Your adjusted annual income
$150,000 - $51,656 = $98,344
Taxes on $98,344 (30%)
$29,503
Your old tax bill
$45,000
Your new tax bill
$29,503
Estimated tax savings
$15,497
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com