BNBCalc Short Term Rental Investment Analysis 204 Holly St, Pensacola, FL 32514, USA

5 bed • 2 bath • 10 guests • $300,000

BNB

Calc

Annual Revenue

$58,056

Profit (Cash Flow)

$17,191

Cap Rate

12.5%

Annual Revenue

$58,056

AirDNA projects $289/night at 55% occupancy ($58,055).

BNB Calc projects a 55.00000000000001% occupancy rate, $289 rate per night.

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

Return Metrics

21.09% 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)	$17,191	$34,382	$51,573	$68,765	$85,956	$171,912	$515,737
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,947	$6,076	$9,398	$12,925	$16,669	$39,154	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$89,138	$118,728	$148,790	$179,342	$210,408	$374,241	$1,243,916

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.09%

Cap Rate

12.47%

Return on Investment

35.75%

204 Holly St Pensacola, Florida, 32514-3138

5 bed • 2 bath • 10 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$58,056

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,191

Profit

Revenue

$58,056

Operating Expenses

$20,627

Operating Income

$37,428

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$17,191

$81,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$12,500

Closing Costs

$9,000

Total

$81,500

DSCR Ratio

Strong

1.85

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.09%

Cap Rate

12.47%

Return on Investment

35.75%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$14,254

Your adjusted annual income

$150,000 - $14,254 = $135,746

Taxes on $135,746 (30%)

$40,724

Your old tax bill

$45,000

Your new tax bill

$40,724

Estimated tax savings

$4,276

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