BNBCalc Short Term Rental Investment Analysis 4555 Village Way, Destin, FL 32541, USA

6 bed • 3.5 bath • 18 guests • $1,450,000

BNB

Calc

Annual Revenue

$156,471

Profit (Cash Flow)

$25,237

Cap Rate

8.5%

Annual Revenue

$156,471

AirDNA projects $714/night at 60% occupancy ($156,470).

BNB Calc projects a 60% occupancy rate, $714 rate per night.

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

Return Metrics

7.24% 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)	$25,236	$50,473	$75,710	$100,947	$126,184	$252,369	$757,107
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$14,244	$29,368	$45,424	$62,471	$80,569	$189,245	$1,160,000
Down Payment	$290,000	$290,000	$290,000	$290,000	$290,000	$290,000	$290,000
Property Appreciation	$43,500	$88,305	$134,454	$181,987	$230,947	$498,678	$2,069,530
Total Return	$372,981	$458,147	$545,589	$635,406	$727,701	$1,230,293	$4,276,638

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.24%

Cap Rate

8.48%

Return on Investment

23.81%

4555 Village Way Destin, Florida, 32541-3532

6 bed • 3.5 bath • 18 guests

Purchase Price

Est. $6,955/mo

Inquire about this property

Contact Agent

$156,471

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,237

Profit

Revenue

$156,471

Operating Expenses

$33,421

Operating Income

$123,049

Mortgage & Taxes

$97,812

Profit (Cash Flow)

$25,237

$348,375

Cash Investment

Down Payment

$290,000

Renos & Furnishing

$14,875

Closing Costs

$43,500

Total

$348,375

DSCR Ratio

Strong

1.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.24%

Cap Rate

8.48%

Return on Investment

23.81%

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

$68,818

Deductible property tax

$14,355

Your total deduction

$120,465

Your adjusted annual income

$150,000 - $120,465 = $29,535

Taxes on $29,535 (30%)

$8,861

Your old tax bill

$45,000

Your new tax bill

$8,861

Estimated tax savings

$36,139

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