BNBCalc Short Term Rental Investment Analysis 40 W Palm Beach Ct, Destin, FL 32550, USA

6 bed • 6 bath • 18 guests • $2,200,000

BNB

Calc

Annual Revenue

$241,872

Profit (Cash Flow)

$48,943

Cap Rate

9.0%

Annual Revenue

$241,872

AirDNA projects $849/night at 54% occupancy ($167,449).

BNB Calc projects a 78% occupancy rate, $849 rate per night.

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

Return Metrics

9.38% 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)	$48,943	$97,886	$146,830	$195,773	$244,717	$489,434	$1,468,303
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$21,613	$44,559	$68,920	$94,784	$122,243	$287,131	$1,760,000
Down Payment	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Property Appreciation	$66,000	$133,980	$203,999	$276,119	$350,402	$756,616	$3,139,977
Total Return	$576,556	$716,425	$859,750	$1,006,677	$1,157,363	$1,973,181	$6,808,281

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.38%

Cap Rate

8.97%

Return on Investment

26.18%

40 W Palm Beach Ct Destin, Florida, 32550-4602

6 bed • 6 bath • 18 guests

Purchase Price

Est. $10,552/mo

Inquire about this property

Contact Agent

$241,872

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$48,943

Profit

Revenue

$241,872

Operating Expenses

$44,523

Operating Income

$197,349

Mortgage & Taxes

$148,405

Profit (Cash Flow)

$48,943

$521,500

Cash Investment

Down Payment

$440,000

Renos & Furnishing

$15,500

Closing Costs

$66,000

Total

$521,500

DSCR Ratio

Strong

1.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.38%

Cap Rate

8.97%

Return on Investment

26.18%

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

$104,414

Deductible property tax

$21,780

Your total deduction

$171,146

Your adjusted annual income

$150,000 - $171,146 = -$21,146

Taxes on -$21,146 (30%)

-$6,344

Your old tax bill

$45,000

Your new tax bill

-$6,344

Estimated tax savings

$51,344

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