BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 158 Southfields Rd

4 bed • 4 bath • 12 guests • $800,000

BNB

Calc

Report by:

Justin Thompson

Owner at GatherSTR

248-798-4383

jt@gatherstr.com

http://gatherstr.com

Annual Revenue

$125,178

Profit (Cash Flow)

$29,096

Cap Rate

10.8%

Annual Revenue

$125,178

AirDNA projects $441/night at 48% occupancy ($77,314). Airbtics projects $434/night at 56% occupancy ($88,768). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 48% occupancy rate, $714 rate per night.

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

Percentiles25%50%75%90%
Revenue$69,976$91,233$111,450$131,884
Occupancy48%56%62%68%
Nightly Rate$370$410$456$496

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

25.08% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$29,095$58,191$87,287$116,382$145,478$290,956$872,870
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$727,999$727,999$727,999$727,999$727,999$727,999$727,999
Down Payment$72,000$72,000$72,000$72,000$72,000$72,000$72,000
Property Appreciation$24,000$48,720$74,181$100,407$127,419$275,133$1,141,809
Total Return$853,095$906,911$961,468$1,016,789$1,072,897$1,366,090$2,814,680

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

25.08%

Cap Rate

10.82%

Return on Investment

54.22%

property-location

158 Southfields Rd Panama City Beach, Florida, 32413-3206

4 bed • 4 bath • 12 guests

Agent

Inquire about this property

Contact Justin

Owner at GatherSTR

$807,700

Zestimate

$125,178

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $441/night at 48% occupancy ($77,314.84). Airbtics projects $434/night at 56% occupancy ($88,768).

Top 71% of comparables

Top 1% of comparables


Seasonality

Sign up to view the full seasonality chart

$29,096

Profit

Revenue

$125,178

Operating Expenses

$38,560

Operating Income

$86,618

Mortgage & Taxes

$57,522

Profit (Cash Flow)

$29,096

$116,000

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$20,000

Closing Costs

$24,000

Total

$116,000

DSCR Ratio

Strong

1.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.08%

Cap Rate

10.82%

Profit (Cummulative)

$29,096

$728,000

$20,000

$24,000

$0

Total Gain

$62,903

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

$39,547

Deductible property tax

$7,920

Your total deduction

$203,403

Your adjusted annual income

$150,000 - $203,403 = -$53,403


Taxes on -$53,403 (30%)

-$16,021

Your old tax bill

$45,000

Your new tax bill

-$16,021


Estimated tax savings

$61,021

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1,220 sqft

Year built:

2006

Size:

2,766 sqft

Type:

SFR

Parking:

-

Heating:

FORCED AIR

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
160 Southfields Rd332,088-1,2202006$729,00027
402 Beachside Dr554,413-12,0232001$6,000,000584
156 Southfields Rd332,088-1,2202006$725,000-
360 Beachside Dr645,419-4,5011992$2,000,000-
21821 Webb St322,022-2,7882007$1,500,000-
328 Beachside Dr465,369-15,7692018$10,700,000200
103 Carillon Ave443,659-8,0232020$0-
330 Beachside Dr435,889-13,5912004$0355
505 Beachside Gdns22988-4,3562001$950,000-
21901 Belgrade Ave211,884-12,6321957$0-

Property Details

  • MLS Status: property-details-mls-status-sold
  • Property Use: Townhouse
  • Stories: 3
  • Lot size: 1,220 sqft
  • Building area: 2,766 sqft
  • Garage: Yes
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: BC22
  • Land Use: Residential
  • Parcel Number: 36071-020-020
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $661,822
  • County Est. Land Value: $43,120
  • Assessed Land Value: $43,120
  • County Est. Structure Value: $618,702
  • Market Estimate: $2,001,457