BNBCalc Short Term Rental Investment Analysis 2712 Banyan St, Panama City, FL 32408, USA

6 bed • 4 bath • 10 guests • $650,000

BNB

Calc

Annual Revenue

$108,835

Profit (Cash Flow)

$37,760

Cap Rate

12.6%

Annual Revenue

$108,835

AirDNA projects $634/night at 47% occupancy ($108,835).

BNB Calc projects a 47% occupancy rate, $634 rate per night.

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

Return Metrics

22.95% 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)	$37,759	$75,519	$113,279	$151,039	$188,799	$377,598	$1,132,795
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$707,259	$765,104	$823,552	$882,620	$942,327	$1,251,144	$2,710,516

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.95%

Cap Rate

12.55%

Return on Investment

38.69%

2712 Banyan St Panama City, Florida, 32408-6356

6 bed • 4 bath • 10 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

$108,835

Annual Revenue

Projected nightly rate is $634/night at 47% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$37,760

Profit

Revenue

$108,835

Operating Expenses

$27,229

Operating Income

$81,607

Mortgage & Taxes

$43,847

Profit (Cash Flow)

$37,760

$164,500

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$15,000

Closing Costs

$19,500

Total

$164,500

DSCR Ratio

Strong

1.86

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.95%

Cap Rate

12.55%

Return on Investment

38.69%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$28,705

Your adjusted annual income

$150,000 - $28,705 = $121,295

Taxes on $121,295 (30%)

$36,389

Your old tax bill

$45,000

Your new tax bill

$36,389

Estimated tax savings

$8,611

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