BNBCalc Short Term Rental Investment Analysis 28 Dune Comet Ln, Rosemary Beach, FL 32461, USA

3 bed • 2.5 bath • 9 guests • $1,150,000

BNB

Calc

Report by:

nnamdi.etoh@gmail.com

Annual Revenue

$92,246

Profit (Cash Flow)

-$10,401

Cap Rate

5.8%

Annual Revenue

$92,246

AirDNA projects $451/night at 56% occupancy ($92,246).

BNB Calc projects a 56.00000000000001% occupancy rate, $451 rate per night.

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

Return Metrics

-3.8% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,401	-$20,802	-$31,204	-$41,605	-$52,006	-$104,013	-$312,040
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,297	$23,292	$36,026	$49,546	$63,899	$150,091	$920,000
Down Payment	$230,000	$230,000	$230,000	$230,000	$230,000	$230,000	$230,000
Property Appreciation	$34,500	$70,035	$106,636	$144,335	$183,165	$395,503	$1,641,351
Total Return	$265,396	$302,524	$341,458	$382,276	$425,058	$671,581	$2,479,311

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.8%

Cap Rate

5.84%

Return on Investment

12.95%

28 Dune Comet Ln Rosemary Beach, Florida, 32461-0934

3 bed • 2.5 bath • 9 guests

Purchase Price

Est. $5,516/mo

Inquire about this property

Contact Agent

Rosemary Beach

Guide

Zoning

Guide

Laws

$92,246

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$10,401

Profit

Revenue

$92,246

Operating Expenses

$25,072

Operating Income

$67,174

Mortgage & Taxes

$77,575

Profit (Cash Flow)

-$10,401

$273,125

Cash Investment

Down Payment

$230,000

Renos & Furnishing

$8,625

Closing Costs

$34,500

Total

$273,125

DSCR Ratio

Weak

0.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.8%

Cap Rate

5.84%

Return on Investment

12.95%

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

$54,580

Deductible property tax

$11,385

Your total deduction

$125,520

Your adjusted annual income

$150,000 - $125,520 = $24,480

Taxes on $24,480 (30%)

$7,344

Your old tax bill

$45,000

Your new tax bill

$7,344

Estimated tax savings

$37,656

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