BNBCalc Short Term Rental Investment Analysis 14021 Perdido Key Dr, Pensacola, FL 32507, USA

5 bed • 5.5 bath • 15 guests • $3,200,000

BNB

Calc

Annual Revenue

$134,150

Profit (Cash Flow)

-$112,231

Cap Rate

3.2%

Annual Revenue

$134,150

AirDNA projects $583/night at 63% occupancy ($134,150).

BNB Calc projects a 63% occupancy rate, $583 rate per night.

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

Return Metrics

-14.97% 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)	-$112,231	-$224,462	-$336,693	-$448,924	-$561,155	-$1,122,310	-$3,366,930
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,560,000	$2,560,000	$2,560,000	$2,560,000	$2,560,000	$2,560,000	$2,560,000
Down Payment	$640,000	$640,000	$640,000	$640,000	$640,000	$640,000	$640,000
Property Appreciation	$96,000	$194,880	$296,726	$401,628	$509,677	$1,100,532	$4,567,239
Total Return	$3,183,768	$3,170,417	$3,160,033	$3,152,704	$3,148,521	$3,178,222	$4,400,309

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.97%

Cap Rate

3.23%

Return on Investment

2.02%

14021 Perdido Key Dr Pensacola, Florida, 32507

5 bed • 5.5 bath • 15 guests

Purchase Price

Est. $15,348/mo

Inquire about this property

Contact Agent

$134,150

Annual Revenue

AirDNA projects $583/night at 63% occupancy ($134,150.46).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$112,231

Profit

Revenue

$134,150

Operating Expenses

$30,520

Operating Income

$103,631

Mortgage & Taxes

$215,862

Profit (Cash Flow)

-$112,231

$749,375

Cash Investment

Down Payment

$640,000

Renos & Furnishing

$13,375

Closing Costs

$96,000

Total

$749,375

DSCR Ratio

Weak

0.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.97%

Cap Rate

3.23%

Return on Investment

2.02%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$151,875

Deductible property tax

$31,680

Your total deduction

$796,142

Your adjusted annual income

$150,000 - $796,142 = -$646,142

Taxes on -$646,142 (30%)

-$193,843

Your old tax bill

$45,000

Your new tax bill

-$193,843

Estimated tax savings

$238,843