BNBCalc Short Term Rental Investment Analysis 3516 Treasure Cir, Panama City Beach, FL 32408, USA

4 bed • 2.5 bath • 10 guests • $779,000

BNB

Calc

Annual Revenue

$95,420

Profit (Cash Flow)

$17,387

Cap Rate

9.0%

Annual Revenue

$95,420

AirDNA projects $474/night at 53% occupancy ($91,756).

BNB Calc projects a 55% occupancy rate, $475 rate per night.

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

Return Metrics

9.16% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,386	$34,773	$52,159	$69,546	$86,932	$173,865	$521,595
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,652	$15,777	$24,404	$33,562	$43,285	$101,670	$623,200
Down Payment	$155,800	$155,800	$155,800	$155,800	$155,800	$155,800	$155,800
Property Appreciation	$23,370	$47,441	$72,234	$97,771	$124,074	$267,910	$1,111,837
Total Return	$204,209	$253,792	$304,597	$356,679	$410,092	$699,246	$2,412,432

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.16%

Cap Rate

8.97%

Return on Investment

25.5%

3516 Treasure Cir Panama City Beach, Florida, 32408-6846

4 bed • 2.5 bath • 10 guests

Purchase Price

Est. $3,736/mo

Inquire about this property

Contact Agent

$95,420

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,387

Profit

Revenue

$95,420

Operating Expenses

$25,485

Operating Income

$69,935

Mortgage & Taxes

$52,549

Profit (Cash Flow)

$17,387

$189,795

Cash Investment

Down Payment

$155,800

Renos & Furnishing

$10,625

Closing Costs

$23,370

Total

$189,795

DSCR Ratio

Strong

1.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.16%

Cap Rate

8.97%

Return on Investment

25.5%

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

$36,972

Deductible property tax

$7,712

Your total deduction

$61,254

Your adjusted annual income

$150,000 - $61,254 = $88,746

Taxes on $88,746 (30%)

$26,624

Your old tax bill

$45,000

Your new tax bill

$26,624

Estimated tax savings

$18,376

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