BNBCalc Short Term Rental Investment Analysis 4585 Luke Ave, Destin, FL 32541, USA

7 bed • 4.5 bath • 16 guests • $1,500,000

BNB

Calc

Report by:

mikeahosier@gmail.com

Annual Revenue

$217,306

Profit (Cash Flow)

$78,001

Cap Rate

11.7%

Annual Revenue

$217,306

AirDNA projects $888/night at 67% occupancy ($217,305).

BNB Calc projects a 67% occupancy rate, $888 rate per night.

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

Return Metrics

21.53% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$78,000	$156,001	$234,001	$312,002	$390,002	$780,005	$2,340,017
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$14,736	$30,381	$46,991	$64,625	$83,347	$195,771	$1,200,000
Down Payment	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Property Appreciation	$45,000	$91,350	$139,090	$188,263	$238,911	$515,874	$2,140,893
Total Return	$437,736	$577,732	$720,083	$864,891	$1,012,261	$1,791,651	$5,980,910

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.53%

Cap Rate

11.67%

Return on Investment

38.03%

4585 Luke Ave Destin, Florida, 32541-3612

7 bed • 4.5 bath • 16 guests

Purchase Price

Est. $7,195/mo

Inquire about this property

Contact Agent

$217,306

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$78,001

Profit

Revenue

$217,306

Operating Expenses

$42,170

Operating Income

$175,136

Mortgage & Taxes

$97,135

Profit (Cash Flow)

$78,001

$362,125

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$17,125

Closing Costs

$45,000

Total

$362,125

DSCR Ratio

Strong

1.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.53%

Cap Rate

11.67%

Return on Investment

38.03%

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

$71,192

Deductible property tax

$10,800

Your total deduction

$72,965

Your adjusted annual income

$150,000 - $72,965 = $77,035

Taxes on $77,035 (30%)

$23,110

Your old tax bill

$45,000

Your new tax bill

$23,110

Estimated tax savings

$21,890

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