BNBCalc Short Term Rental Investment Analysis 116 Sea Breeze Cir, Panama City Beach, FL 32413, USA

3 bed • 2 bath • 10 guests • $575,000

BNB

Calc

Annual Revenue

$78,695

Profit (Cash Flow)

$16,597

Cap Rate

9.6%

Annual Revenue

$78,695

AirDNA projects $399/night at 54% occupancy ($78,695).

BNB Calc projects a 54% occupancy rate, $399 rate per night.

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

Return Metrics

11.79% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,597	$33,194	$49,792	$66,389	$82,986	$165,973	$497,921
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$460,000	$460,000	$460,000	$460,000	$460,000	$460,000	$460,000
Down Payment	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000
Property Appreciation	$17,250	$35,017	$53,318	$72,167	$91,582	$197,751	$820,675
Total Return	$608,847	$643,212	$678,110	$713,557	$749,569	$938,725	$1,893,597

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.79%

Cap Rate

9.63%

Return on Investment

28.06%

116 Sea Breeze Cir Panama City Beach, Florida, 32413

3 bed • 2 bath • 10 guests

Purchase Price

Est. $2,758/mo

Inquire about this property

Contact Agent

$78,695

Annual Revenue

Projected nightly rate is $399/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,597

Profit

Revenue

$78,695

Operating Expenses

$23,310

Operating Income

$55,385

Mortgage & Taxes

$38,788

Profit (Cash Flow)

$16,597

$140,750

Cash Investment

Down Payment

$115,000

Renos & Furnishing

$8,500

Closing Costs

$17,250

Total

$140,750

DSCR Ratio

Strong

1.43

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.79%

Cap Rate

9.63%

Return on Investment

28.06%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$41,540

Your adjusted annual income

$150,000 - $41,540 = $108,460

Taxes on $108,460 (30%)

$32,538

Your old tax bill

$45,000

Your new tax bill

$32,538

Estimated tax savings

$12,462

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