BNBCalc Short Term Rental Investment Analysis 107 Chelsea Loop Rd, Santa Rosa Beach, FL 32459, USA

4 bed • 5 bath • 12 guests • $1,700,000

BNB

Calc

Annual Revenue

$151,474

Profit (Cash Flow)

$4,026

Cap Rate

7.0%

Annual Revenue

$151,474

AirDNA projects $768/night at 54% occupancy ($151,473).

BNB Calc projects a 54% occupancy rate, $768 rate per night.

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

Return Metrics

1% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,025	$8,051	$12,077	$16,102	$20,128	$40,257	$120,771
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$16,700	$34,431	$53,256	$73,242	$94,460	$221,874	$1,360,000
Down Payment	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000
Property Appreciation	$51,000	$103,530	$157,635	$213,364	$270,765	$584,657	$2,426,346
Total Return	$411,726	$486,013	$562,969	$642,710	$725,355	$1,186,789	$4,247,118

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

Cap Rate

6.98%

Return on Investment

17.83%

107 Chelsea Loop Rd Santa Rosa Beach, Florida, 32459-7534

4 bed • 5 bath • 12 guests

Purchase Price

Est. $8,154/mo

Inquire about this property

Contact Agent

Santa Rosa Beach

Guide

Zoning

Guide

Laws

$151,474

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,026

Profit

Revenue

$151,474

Operating Expenses

$32,772

Operating Income

$118,702

Mortgage & Taxes

$114,677

Profit (Cash Flow)

$4,026

$402,250

Cash Investment

Down Payment

$340,000

Renos & Furnishing

$11,250

Closing Costs

$51,000

Total

$402,250

DSCR Ratio

Acceptable

1.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

Cap Rate

6.98%

Return on Investment

17.83%

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

$80,684

Deductible property tax

$16,830

Your total deduction

$165,943

Your adjusted annual income

$150,000 - $165,943 = -$15,943

Taxes on -$15,943 (30%)

-$4,783

Your old tax bill

$45,000

Your new tax bill

-$4,783

Estimated tax savings

$49,783

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