BNBCalc Short Term Rental Investment Analysis 104 Alan A Dale Dr, Niceville, FL 32578, USA

3 bed • 1.5 bath • 6 guests • $550,000

BNB

Calc

Annual Revenue

$49,754

Profit (Cash Flow)

-$6,896

Cap Rate

5.5%

Annual Revenue

$49,754

AirDNA projects $278/night at 49% occupancy ($49,753).

BNB Calc projects a 49% occupancy rate, $278 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-5.11% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,895	-$13,791	-$20,687	-$27,582	-$34,478	-$68,956	-$206,870
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$559,604	$569,703	$580,312	$591,447	$603,122	$670,197	$1,128,123

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.11%

Cap Rate

5.49%

Return on Investment

11.12%

104 Alan A Dale Dr Niceville, Florida, 32578-2107

3 bed • 1.5 bath • 6 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

$49,754

Annual Revenue

Projected nightly rate is $278/night at 49% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,896

Profit

Revenue

$49,754

Operating Expenses

$19,548

Operating Income

$30,206

Mortgage & Taxes

$37,101

Profit (Cash Flow)

-$6,896

$134,875

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$8,375

Closing Costs

$16,500

Total

$134,875

DSCR Ratio

Weak

0.81

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.11%

Cap Rate

5.49%

Return on Investment

11.12%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$26,104

Deductible property tax

$5,445

Your total deduction

$62,539

Your adjusted annual income

$150,000 - $62,539 = $87,461

Taxes on $87,461 (30%)

$26,238

Your old tax bill

$45,000

Your new tax bill

$26,238

Estimated tax savings

$18,762

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com