BNBCalc Short Term Rental Investment Analysis 22300 Lakeview Ln, Panama City Beach, FL 32413, USA

2 bed • 2 bath • 8 guests • $440,000

BNB

Calc

Annual Revenue

$59,082

Profit (Cash Flow)

$9,120

Cap Rate

8.5%

Annual Revenue

$59,082

AirDNA projects $337/night at 48% occupancy ($59,081).

BNB Calc projects a 48% occupancy rate, $337 rate per night.

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

Return Metrics

8.46% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,120	$18,240	$27,360	$36,480	$45,601	$91,202	$273,606
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$352,000	$352,000	$352,000	$352,000	$352,000	$352,000	$352,000
Down Payment	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000
Property Appreciation	$13,200	$26,796	$40,799	$55,223	$70,080	$151,323	$627,995
Total Return	$462,320	$485,036	$508,160	$531,704	$555,681	$682,525	$1,341,601

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.46%

Cap Rate

8.51%

Return on Investment

24.73%

22300 Lakeview Ln Panama City Beach, Florida, 32413-3121

2 bed • 2 bath • 8 guests

Purchase Price

Est. $2,110/mo

Inquire about this property

Contact Agent

$59,082

Annual Revenue

Projected nightly rate is $337/night at 48% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,120

Profit

Revenue

$59,082

Operating Expenses

$21,601

Operating Income

$37,481

Mortgage & Taxes

$28,361

Profit (Cash Flow)

$9,120

$107,700

Cash Investment

Down Payment

$88,000

Renos & Furnishing

$6,500

Closing Costs

$13,200

Total

$107,700

DSCR Ratio

Strong

1.32

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.46%

Cap Rate

8.51%

Return on Investment

24.73%

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

$20,883

Deductible property tax

$3,036

Your total deduction

$35,367

Your adjusted annual income

$150,000 - $35,367 = $114,633

Taxes on $114,633 (30%)

$34,390

Your old tax bill

$45,000

Your new tax bill

$34,390

Estimated tax savings

$10,610

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