BNBCalc Short Term Rental Investment Analysis 17214 Front Beach Road, Panama City, FL, USA

1 bed • 1 bath • 4 guests • $120,000

BNB

Calc

Annual Revenue

$44,344

Profit (Cash Flow)

$17,405

Cap Rate

21.2%

Annual Revenue

$44,344

AirDNA projects $213/night at 57% occupancy ($44,344).

BNB Calc projects a 56.99999999999999% occupancy rate, $213 rate per night.

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

Return Metrics

54.64% 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)	$17,404	$34,809	$52,214	$69,618	$87,023	$174,046	$522,140
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$96,000	$96,000	$96,000	$96,000	$96,000	$96,000	$96,000
Down Payment	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000
Property Appreciation	$3,600	$7,308	$11,127	$15,061	$19,112	$41,269	$171,271
Total Return	$141,004	$162,117	$183,341	$204,679	$226,136	$335,316	$813,412

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.64%

Cap Rate

21.24%

Return on Investment

69.65%

17214 Front Beach Rd Panama City, Florida, 32413

1 bed • 1 bath • 4 guests

Purchase Price

Est. $576/mo

Inquire about this property

Contact Agent

$44,344

Annual Revenue

Projected nightly rate is $213/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,405

Profit

Revenue

$44,344

Operating Expenses

$18,845

Operating Income

$25,500

Mortgage & Taxes

$8,095

Profit (Cash Flow)

$17,405

$31,850

Cash Investment

Down Payment

$24,000

Renos & Furnishing

$4,250

Closing Costs

$3,600

Total

$31,850

DSCR Ratio

Strong

3.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.64%

Cap Rate

21.24%

Return on Investment

69.65%

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

$5,695

Deductible property tax

$1,188

Your total deduction

-$4,930

Your adjusted annual income

$150,000 - -$4,930 = $154,930

Taxes on $154,930 (30%)

$46,479

Your old tax bill

$45,000

Your new tax bill

$46,479

Estimated tax savings

-$1,479

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