9860 S Thomas Dr
Panama City Beach, Florida, 32408
1 bed • 2 bath • 4 guests • $430,000
Annual Revenue
$55,502
Profit (Cash Flow)
-$396
Cash on Cash Return
-0.4%
Annual Revenue
AirDNA projects $262/night at 58% occupancy ($55,502).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.38% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.38%
Cap Rate
6.65%
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
$20,408
Deductible property tax
$4,257
Your total deduction
$62,132
Your adjusted annual income
$150,000 - $62,132 = $87,867
Taxes on $87,867 (30%)
$26,360
Your old tax bill
$45,000
Your new tax bill
$26,360
Estimated tax savings
$18,639
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