BNBCalc Short Term Rental Investment Analysis 2296 Sailfish Dr, St George Island, FL 32328, USA

4 bed • 3.5 bath • 10 guests • $1,200,000

BNB

Calc

Annual Revenue

$152,150

Profit (Cash Flow)

$23,737

Cap Rate

8.6%

Annual Revenue

$152,150

AirDNA projects $541/night at 77% occupancy ($152,149).

BNB Calc projects a 77% occupancy rate, $541 rate per night.

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

Return Metrics

8.89% 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)	$23,737	$47,474	$71,212	$94,949	$118,687	$237,374	$712,123
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,143	$23,010	$35,646	$49,101	$63,429	$150,273	$960,000
Down Payment	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Property Appreciation	$36,000	$73,080	$111,272	$150,610	$191,128	$412,699	$1,712,714
Total Return	$310,881	$383,565	$458,131	$534,662	$613,246	$1,040,347	$3,624,838

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.89%

Cap Rate

8.59%

Return on Investment

26.55%

2296 Sailfish Dr Saint George Island, Florida, 32328

4 bed • 3.5 bath • 10 guests

Purchase Price

Est. $5,756/mo

Inquire about this property

Contact Agent

$152,150

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,737

Profit

Revenue

$152,150

Operating Expenses

$49,067

Operating Income

$103,083

Mortgage & Taxes

$79,346

Profit (Cash Flow)

$23,737

$266,875

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$10,875

Closing Costs

$16,000

Total

$266,875

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.89%

Cap Rate

8.59%

Return on Investment

26.55%

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

$59,838

Deductible property tax

$8,040

Your total deduction

$97,293

Your adjusted annual income

$150,000 - $97,293 = $52,707

Taxes on $52,707 (30%)

$15,812

Your old tax bill

$45,000

Your new tax bill

$15,812

Estimated tax savings

$29,188

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