9716 Beach Blvd
Panama City Beach, Florida, 32408-4204
6 bed • 6 bath • 20 guests • $3,500,000
Annual Revenue
$399,942
Profit (Cash Flow)
$98,181
Cash on Cash Return
12.0%
Annual Revenue
AirDNA projects $894/night at 50% occupancy ($163,264).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.96% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.96%
Cap Rate
9.55%
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
$166,113
Deductible property tax
$34,650
Your total deduction
$390,788
Your adjusted annual income
$150,000 - $390,788 = -$240,788
Taxes on -$240,788 (30%)
-$72,236
Your old tax bill
$45,000
Your new tax bill
-$72,236
Estimated tax savings
$117,236
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