BNBCalc Short Term Rental Investment Analysis 3380 Southwind Dr, Gulf Breeze, FL 32563, USA

5 bed • 3 bath • 15 guests • $685,000

BNB

Calc

Annual Revenue

$77,030

Profit (Cash Flow)

$7,728

Cap Rate

7.9%

Annual Revenue

$77,030

AirDNA projects $370/night at 57% occupancy ($77,029).

BNB Calc projects a 56.99999999999999% occupancy rate, $370 rate per night.

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

Return Metrics

4.53% 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)	$7,728	$15,456	$23,184	$30,912	$38,640	$77,281	$231,843
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,729	$13,874	$21,459	$29,512	$38,062	$89,402	$548,000
Down Payment	$137,000	$137,000	$137,000	$137,000	$137,000	$137,000	$137,000
Property Appreciation	$20,550	$41,716	$63,517	$85,973	$109,102	$235,582	$977,674
Total Return	$172,007	$208,046	$245,161	$283,398	$322,805	$539,266	$1,894,518

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.53%

Cap Rate

7.87%

Return on Investment

20.55%

3380 Southwind Dr Gulf Breeze, Florida, 32563

5 bed • 3 bath • 15 guests

Purchase Price

Est. $3,286/mo

Inquire about this property

Contact Agent

$77,030

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,728

Profit

Revenue

$77,030

Operating Expenses

$23,094

Operating Income

$53,936

Mortgage & Taxes

$46,208

Profit (Cash Flow)

$7,728

$170,300

Cash Investment

Down Payment

$137,000

Renos & Furnishing

$12,750

Closing Costs

$20,550

Total

$170,300

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.53%

Cap Rate

7.87%

Return on Investment

20.55%

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

$32,511

Deductible property tax

$6,781

Your total deduction

$61,893

Your adjusted annual income

$150,000 - $61,893 = $88,107

Taxes on $88,107 (30%)

$26,432

Your old tax bill

$45,000

Your new tax bill

$26,432

Estimated tax savings

$18,568

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