BNBCalc Short Term Rental Investment Analysis 159 Penelope St, Miramar Beach, FL 32550, USA

4 bed • 4 bath • 14 guests • $1,000,010

BNB

Calc

Report by:

nbreinvesting@gmail.com

Annual Revenue

$126,064

Profit (Cash Flow)

$29,138

Cap Rate

9.7%

Annual Revenue

$126,064

AirDNA projects $585/night at 59% occupancy ($126,063).

BNB Calc projects a 59% occupancy rate, $585 rate per night.

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

Return Metrics

12.09% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$29,138	$58,276	$87,414	$116,552	$145,690	$291,381	$874,143
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,824	$20,254	$31,327	$43,084	$55,565	$130,515	$800,008
Down Payment	$200,002	$200,002	$200,002	$200,002	$200,002	$200,002	$200,002
Property Appreciation	$30,000	$60,900	$92,727	$125,510	$159,275	$343,919	$1,427,276
Total Return	$268,964	$339,433	$411,472	$485,148	$560,533	$965,818	$3,301,430

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.09%

Cap Rate

9.65%

Return on Investment

28.61%

159 Penelope St Miramar Beach, Florida, 32550

4 bed • 4 bath • 14 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

$126,064

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,138

Profit

Revenue

$126,064

Operating Expenses

$29,468

Operating Income

$96,596

Mortgage & Taxes

$67,458

Profit (Cash Flow)

$29,138

$241,002

Cash Investment

Down Payment

$200,002

Renos & Furnishing

$11,000

Closing Costs

$30,000

Total

$241,002

DSCR Ratio

Strong

1.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.09%

Cap Rate

9.65%

Return on Investment

28.61%

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

$47,462

Deductible property tax

$9,900

Your total deduction

$71,449

Your adjusted annual income

$150,000 - $71,449 = $78,551

Taxes on $78,551 (30%)

$23,565

Your old tax bill

$45,000

Your new tax bill

$23,565

Estimated tax savings

$21,435

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