BNBCalc Short Term Rental Investment Analysis 13621 Perdido Key Dr unit 703 w, Pensacola, FL 32507, USA

3 bed • 3 bath • 9 guests • $1,000,000

BNB

Calc

Annual Revenue

$79,539

Profit (Cash Flow)

-$11,338

Cap Rate

5.6%

Annual Revenue

$79,539

AirDNA projects $357/night at 61% occupancy ($79,539).

BNB Calc projects a 61% occupancy rate, $357 rate per night.

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

Return Metrics

-4.74% 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)	-$11,337	-$22,675	-$34,013	-$45,351	-$56,688	-$113,377	-$340,132
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,824	$20,254	$31,327	$43,083	$55,565	$130,514	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$228,486	$258,478	$290,041	$323,241	$358,150	$561,052	$2,087,129

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.74%

Cap Rate

5.61%

Return on Investment

11.93%

13621 Perdido Key Dr Pensacola, Florida, 32507

3 bed • 3 bath • 9 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

$79,539

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$11,338

Profit

Revenue

$79,539

Operating Expenses

$23,420

Operating Income

$56,119

Mortgage & Taxes

$67,457

Profit (Cash Flow)

-$11,338

$238,750

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$8,750

Closing Costs

$30,000

Total

$238,750

DSCR Ratio

Weak

0.83

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.74%

Cap Rate

5.61%

Return on Investment

11.93%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$111,614

Your adjusted annual income

$150,000 - $111,614 = $38,386

Taxes on $38,386 (30%)

$11,516

Your old tax bill

$45,000

Your new tax bill

$11,516

Estimated tax savings

$33,484

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