BNBCalc.com Investment Analysis Report of 16819 Front Beach Rd unit 2011, Panama City Beach, FL 32413, USA

2 bed • 3 bath • 6 guests • $585,000

BNB

Calc

Return Metrics

-1.91% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.91%

Cap Rate

6.28%

Return on Investment

14.57%

Annual Revenue

$57,968

AirDNA projects $269/night at 59% occupancy ($57,967).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,768

Annual Expenses

$21,216

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,183

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$483

Management & Platform Fees

$145

Platform Fee (i.e. Airbnb)

$145

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$27,765

Deductible property tax

$5,791

Est. Depreciation Value

$273,750

Profit on this property

$36,752

Your total deduction

$270,554

So, your new taxable income is your previous income minus your total deduction ($150,000 - $270,554)

-$120,554

Your old tax bill

$45,000

Your new tax bill

-$36,166

Estimated tax savings

$81,166

property-location

16819 Front Beach Rd Panama City Beach, Florida, 32413

2 bed • 3 bath • 6 guests • $585,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$57,968

Profit (Cash Flow)

-$2,704

Cap Rate

6.3%

Annual Revenue

$57,968

AirDNA projects $269/night at 59% occupancy ($57,967).

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.91% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.91%

Cap Rate

6.28%

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

$27,765

Deductible property tax

$5,791

Your total deduction

$84,074

Your adjusted annual income

$150,000 - $84,074 = $65,926

Taxes on $65,926 (30%)

$19,778

Your old tax bill

$45,000

Your new tax bill

$19,778

Estimated tax savings

$25,222

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com