BNBCalc Short Term Rental Investment Analysis 14701 Front Beach Rd unit 225, Panama City Beach, FL 32413, USA

2 bed • 2 bath • 8 guests • $629,000

BNB

Calc

Annual Revenue

$80,007

Profit (Cash Flow)

-$3,200

Cap Rate

8.9%

Annual Revenue

$80,007

AirDNA projects $337/night at 65% occupancy ($80,006).

BNB Calc projects a 65% occupancy rate, $337 rate per night.

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

Return Metrics

-3.62% 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)	-$3,200	-$6,400	-$9,600	-$12,800	-$16,000	-$32,000	-$96,002
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$566,100	$566,100	$566,100	$566,100	$566,100	$566,100	$566,100
Down Payment	$62,900	$62,900	$62,900	$62,900	$62,900	$62,900	$62,900
Property Appreciation	$18,870	$38,306	$58,325	$78,945	$100,183	$216,323	$897,748
Total Return	$644,669	$660,905	$677,724	$695,144	$713,182	$813,322	$1,430,745

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.62%

Cap Rate

8.86%

Return on Investment

23.1%

14701 Front Beach Rd Panama City Beach, Florida, 32413

2 bed • 2 bath • 8 guests

Purchase Price

Est. $3,017/mo

Inquire about this property

Contact Agent

$80,007

Annual Revenue

Projected nightly rate is $337/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,200

Profit

Revenue

$80,007

Operating Expenses

$24,240

Operating Income

$55,766

Mortgage & Taxes

$58,967

Profit (Cash Flow)

-$3,200

$88,270

Cash Investment

Down Payment

$62,900

Renos & Furnishing

$6,500

Closing Costs

$18,870

Total

$88,270

DSCR Ratio

Weak

0.95

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.62%

Cap Rate

8.86%

Return on Investment

23.1%

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

$44,942

Deductible property tax

$6,290

Your total deduction

$65,027

Your adjusted annual income

$150,000 - $65,027 = $84,973

Taxes on $84,973 (30%)

$25,492

Your old tax bill

$45,000

Your new tax bill

$25,492

Estimated tax savings

$19,508

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