BNBCalc.com Investment Analysis Report of 125 Rose Ln, Panama City Beach, FL 32413, USA

4 bed • 3 bath • 12 guests • $1,020,000

BNB

Calc

Return Metrics

12.21% 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

12.21%

Cap Rate

9.57%

Return on Investment

25.62%

Annual Revenue

$148,800

AirDNA projects $679/night at 60% occupancy ($148,800).

User selected values for this report: 60% occupancy rate, $679 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,261

Annual Expenses

$51,132

Utilities

$550

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$225

Gas

$55

Other

$50

Maintenance

$859

Property Insurance

$409

HOA

$0

Landscaping

$50

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$2,852

Platform Fee (i.e. Airbnb)

$372

Property Manager Fee

$2,480

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$46,457

Deductible property tax

$5,610

Est. Depreciation Value

$331,705

Profit on this property

$97,668

Your total deduction

$286,104

So, your new taxable income is your previous income minus your total deduction ($150,000 - $286,104)

-$136,104

Your old tax bill

$45,000

Your new tax bill

-$40,831

Estimated tax savings

$85,831

property-location

125 Rose Ln Panama City Beach, Florida, 32413-8940

4 bed • 3 bath • 12 guests

Est. $4,892/mo

Agent

Inquire about this property

Contact Agent

$148,800

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.21%

Cap Rate

9.57%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$46,457

Deductible property tax

$5,610

Your total deduction

$62,881

Your adjusted annual income

$150,000 - $62,881 = $87,119

Taxes on $87,119 (30%)

$26,136

Your old tax bill

$45,000

Your new tax bill

$26,136

Estimated tax savings

$18,864

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