BNBCalc Short Term Rental Investment Analysis 12610 Erin Lea Ln, Panama City Beach, FL 32407, USA

6 bed • 4 bath • 12 guests • $759,000

BNB

Calc

Annual Revenue

$162,475

Profit (Cash Flow)

$77,074

Cap Rate

16.9%

Annual Revenue

$162,475

AirDNA projects $1,011/night at 44% occupancy ($162,475).

BNB Calc projects a 44% occupancy rate, $1,011 rate per night.

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

Return Metrics

40.65% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$77,073	$154,147	$231,220	$308,294	$385,368	$770,736	$2,312,208
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$607,200	$607,200	$607,200	$607,200	$607,200	$607,200	$607,200
Down Payment	$151,800	$151,800	$151,800	$151,800	$151,800	$151,800	$151,800
Property Appreciation	$22,770	$46,223	$70,379	$95,261	$120,889	$261,032	$1,083,292
Total Return	$858,843	$959,370	$1,060,600	$1,162,555	$1,265,257	$1,790,768	$4,154,500

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.65%

Cap Rate

16.9%

Return on Investment

56.6%

12610 Erin Lea Ln Panama City Beach, Florida, 32407-3231

6 bed • 4 bath • 12 guests

Purchase Price

Est. $3,640/mo

Inquire about this property

Contact Agent

$162,475

Annual Revenue

Projected nightly rate is $1,011/night at 44% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$77,074

Profit

Revenue

$162,475

Operating Expenses

$34,202

Operating Income

$128,273

Mortgage & Taxes

$51,200

Profit (Cash Flow)

$77,074

$189,570

Cash Investment

Down Payment

$151,800

Renos & Furnishing

$15,000

Closing Costs

$22,770

Total

$189,570

DSCR Ratio

Strong

2.51

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.65%

Cap Rate

16.9%

Return on Investment

56.6%

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

$36,023

Deductible property tax

$7,514

Your total deduction

$189

Your adjusted annual income

$150,000 - $189 = $149,811

Taxes on $149,811 (30%)

$44,943

Your old tax bill

$45,000

Your new tax bill

$44,943

Estimated tax savings

$57

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