BNBCalc Short Term Rental Investment Analysis 200 Gulf Ln, Panama City Beach, FL 32413, USA

5 bed • 3 bath • 12 guests • $1,170,000

BNB

Calc

Annual Revenue

$138,292

Profit (Cash Flow)

$4,611

Cap Rate

6.4%

Annual Revenue

$138,292

AirDNA projects $601/night at 63% occupancy ($138,292).

BNB Calc projects a 63% occupancy rate, $601 rate per night.

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

Return Metrics

1.25% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,611	$9,222	$13,833	$18,444	$23,055	$46,110	$138,330
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$10,675	$22,015	$34,060	$46,854	$60,445	$142,179	$877,500
Down Payment	$292,500	$292,500	$292,500	$292,500	$292,500	$292,500	$292,500
Property Appreciation	$35,100	$71,253	$108,490	$146,845	$186,350	$402,382	$1,669,897
Total Return	$342,886	$394,990	$448,884	$504,644	$562,350	$883,171	$2,978,227

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.25%

Cap Rate

6.36%

Return on Investment

13.67%

200 Gulf Ln Panama City Beach, Florida, 32413

5 bed • 3 bath • 12 guests

Purchase Price

Est. $5,612/mo

Inquire about this property

Contact Agent

$138,292

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,611

Profit

Revenue

$138,292

Operating Expenses

$63,775

Operating Income

$74,518

Mortgage & Taxes

$69,907

Profit (Cash Flow)

$4,611

$368,350

Cash Investment

Down Payment

$292,500

Renos & Furnishing

$40,750

Closing Costs

$35,100

Total

$368,350

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.25%

Cap Rate

6.36%

Return on Investment

13.67%

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

$52,498

Deductible property tax

$6,435

Your total deduction

$117,761

Your adjusted annual income

$150,000 - $117,761 = $32,239

Taxes on $32,239 (30%)

$9,672

Your old tax bill

$45,000

Your new tax bill

$9,672

Estimated tax savings

$35,328

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