BNBCalc Short Term Rental Investment Analysis 1500 Via De Luna Dr, Gulf Breeze, FL 32561, USA

4 bed • 3 bath • 12 guests • $770,000

BNB

Calc

Annual Revenue

$130,337

Profit (Cash Flow)

$48,372

Cap Rate

13.0%

Annual Revenue

$130,337

AirDNA projects $549/night at 65% occupancy ($130,337).

BNB Calc projects a 65% occupancy rate, $549 rate per night.

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

Return Metrics

25.75% 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)	$48,371	$96,743	$145,115	$193,486	$241,858	$483,716	$1,451,150
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,564	$15,595	$24,122	$33,174	$42,785	$100,495	$616,000
Down Payment	$154,000	$154,000	$154,000	$154,000	$154,000	$154,000	$154,000
Property Appreciation	$23,100	$46,893	$71,399	$96,641	$122,641	$264,815	$1,098,992
Total Return	$233,036	$313,232	$394,637	$477,303	$561,284	$1,003,028	$3,320,142

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.75%

Cap Rate

13.02%

Return on Investment

42.07%

1500 Via De Luna Dr Gulf Breeze, Florida, 32561

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,693/mo

Inquire about this property

Contact Agent

$130,337

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$48,372

Profit

Revenue

$130,337

Operating Expenses

$30,024

Operating Income

$100,313

Mortgage & Taxes

$51,942

Profit (Cash Flow)

$48,372

$187,850

Cash Investment

Down Payment

$154,000

Renos & Furnishing

$10,750

Closing Costs

$23,100

Total

$187,850

DSCR Ratio

Strong

1.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.75%

Cap Rate

13.02%

Return on Investment

42.07%

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

$36,545

Deductible property tax

$7,623

Your total deduction

$29,394

Your adjusted annual income

$150,000 - $29,394 = $120,606

Taxes on $120,606 (30%)

$36,182

Your old tax bill

$45,000

Your new tax bill

$36,182

Estimated tax savings

$8,818

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