BNBCalc Short Term Rental Investment Analysis 2825 County Rd 30A, Port St Joe, FL 32456, USA

4 bed • 4 bath • 10 guests • $720,000

BNB

Calc

Report by:

nicklaurent@comcast.net

Annual Revenue

$142,796

Profit (Cash Flow)

$42,849

Cap Rate

12.7%

Annual Revenue

$142,796

AirDNA projects $543/night at 72% occupancy ($142,795).

BNB Calc projects a 72% occupancy rate, $543 rate per night.

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

Return Metrics

25.26% 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)	$42,848	$85,697	$128,546	$171,394	$214,243	$428,487	$1,285,461
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,598	$13,629	$21,122	$29,106	$37,614	$89,292	$576,000
Down Payment	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000
Property Appreciation	$21,600	$43,848	$66,763	$90,366	$114,677	$247,619	$1,027,628
Total Return	$215,047	$287,175	$360,431	$434,867	$510,534	$909,399	$3,033,089

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.26%

Cap Rate

12.72%

Return on Investment

41.89%

2825 County Rd 30A Port St. Joe, Florida, 32456

4 bed • 4 bath • 10 guests

Purchase Price

Est. $3,453/mo

Inquire about this property

Contact Agent

$142,796

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$42,849

Profit

Revenue

$142,796

Operating Expenses

$51,160

Operating Income

$91,636

Mortgage & Taxes

$48,787

Profit (Cash Flow)

$42,849

$169,600

Cash Investment

Down Payment

$144,000

Renos & Furnishing

$18,000

Closing Costs

$7,600

Total

$169,600

DSCR Ratio

Strong

1.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.26%

Cap Rate

12.72%

Return on Investment

41.89%

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

$36,307

Deductible property tax

$5,688

Your total deduction

$31,441

Your adjusted annual income

$150,000 - $31,441 = $118,559

Taxes on $118,559 (30%)

$35,568

Your old tax bill

$45,000

Your new tax bill

$35,568

Estimated tax savings

$9,432

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