BNBCalc Short Term Rental Investment Analysis 312 Highway 98 Mexico Beach FL 32456

4 bed • 2 bath • 12 guests • $875,000

BNB

Calc

Annual Revenue

$91,402

Profit (Cash Flow)

$6,426

Cap Rate

7.6%

Annual Revenue

$91,402

AirDNA projects $362/night at 57% occupancy ($75,364).

BNB Calc projects a 65% occupancy rate, $385 rate per night.

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

Return Metrics

3.46% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,425	$12,851	$19,277	$25,702	$32,128	$64,256	$192,770
Revenue Appreciation	$914	$1,837	$2,769	$3,711	$4,662	$9,562	$31,794
Home Equity	$700,000	$700,000	$700,000	$700,000	$700,000	$700,000	$700,000
Down Payment	$175,000	$175,000	$175,000	$175,000	$175,000	$175,000	$175,000
Property Appreciation	$26,250	$53,287	$81,136	$109,820	$139,364	$300,926	$1,248,854
Total Return	$908,589	$942,976	$978,182	$1,014,234	$1,051,155	$1,249,746	$2,348,419

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.46%

Cap Rate

7.62%

Return on Investment

19.41%

312 Highway 98 Mexico Beach, FL, 32456

4 bed • 2 bath • 12 guests

Purchase Price

Est. $4,197/mo

This property is for sale!

Contact Agent

$91,402

Annual Revenue

Projected nightly rate is $362/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,426

Profit

Revenue

$91,402

Operating Expenses

$24,648

Operating Income

$66,754

Mortgage & Taxes

$60,328

Profit (Cash Flow)

$6,426

$211,750

Cash Investment

Down Payment

$175,000

Renos & Furnishing

$10,500

Closing Costs

$26,250

Total

$211,750

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.46%

Cap Rate

7.62%

Return on Investment

19.41%

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

$46,439

Deductible property tax

$6,125

Your total deduction

$15,914

Your adjusted annual income

$150,000 - $15,914 = $134,086

Taxes on $134,086 (30%)

$40,226

Your old tax bill

$45,000

Your new tax bill

$40,226

Estimated tax savings

$4,774

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

7,492 sqft

Year built:

1976

Size:

2,194 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
100 3rd St	3	2	2,912	-	4,966	1997	$775,000	33
428 Arizona Dr	2	2	1,586	-	10,890	2017	$539,000	34
108 12th St	3	2	3,840	-	10,759	2005	$1,625,000	-
310 Hatley Dr	3	1	1,552	-	9,365	1986	$145,000	248
54 1st St	2	2	1,542	-	27,704	1989	$450,000	269
59 Oak Ave	3	2	1,296	-	7,492	1976	$440,000	96
311 Hatley Dr	3	2	1,458	-	9,365	1984	$399,000	-
413 Colorado Dr	2	2	1,568	-	15,769	1998	$368,500	68
111 15th St	3	2	2,280	-	14,985	1971	$650,000	27
63 Oak Ave	2	2	2,144	-	10,934	1972	$500,000	89

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 7,492 sqft

Building area: 2,194 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: MB01

Land Use: Residential

Parcel Number: 04249-000-000

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $458,242

County Est. Land Value: $361,250

Assessed Land Value: $361,250

County Est. Structure Value: $96,992

Market Estimate: $659,893

Sale history

Date	Sale Price	% Financed	Buyer
05/24/22	$875,000	85%	Moore Real Estate Ventures Llc

Ownership

Name: Moore Real Est Ventures Llc,

Owner Occupied: No

Owner Mailing Address: 117 Tradepark Dr, Somerset, Ky 42503

Years Owned: 15

Home Equity: -

Mortgage Balance Remaining: $743,750

Financed amount: 85%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No