BNBCalc Short Term Rental Investment Analysis 5111 Beach Dr, Panama City, FL 32408, USA

4 bed • 2.5 bath • 10 guests • $660,000

BNB

Calc

Annual Revenue

$75,854

Profit (Cash Flow)

-$3,370

Cap Rate

5.6%

Annual Revenue

$75,854

AirDNA projects $472/night at 44% occupancy ($75,853).

BNB Calc projects a 44% occupancy rate, $472 rate per night.

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

Return Metrics

-1.72% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,369	-$6,739	-$10,108	-$13,478	-$16,848	-$33,696	-$101,089
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,977	$12,328	$19,078	$26,250	$33,871	$79,764	$495,000
Down Payment	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000
Property Appreciation	$19,800	$40,194	$61,199	$82,835	$105,120	$226,984	$941,993
Total Return	$187,407	$210,783	$235,169	$260,607	$287,144	$438,052	$1,500,904

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.72%

Cap Rate

5.62%

Return on Investment

11.46%

5111 Beach Dr Panama City, Florida, 32408-6842

4 bed • 2.5 bath • 10 guests

Purchase Price

Est. $3,166/mo

Inquire about this property

Contact Agent

$75,854

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,370

Profit

Revenue

$75,854

Operating Expenses

$38,712

Operating Income

$37,142

Mortgage & Taxes

$40,512

Profit (Cash Flow)

-$3,370

$195,425

Cash Investment

Down Payment

$165,000

Renos & Furnishing

$10,625

Closing Costs

$19,800

Total

$195,425

DSCR Ratio

Weak

0.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.72%

Cap Rate

5.62%

Return on Investment

11.46%

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

$29,813

Deductible property tax

$4,554

Your total deduction

$70,739

Your adjusted annual income

$150,000 - $70,739 = $79,261

Taxes on $79,261 (30%)

$23,778

Your old tax bill

$45,000

Your new tax bill

$23,778

Estimated tax savings

$21,222

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