BNBCalc Short Term Rental Investment Analysis 5115 Gulf Dr unit 1601, Panama City Beach, FL 32408, USA

3 bed • 2 bath • 9 guests • $975,000

BNB

Calc

Annual Revenue

$84,591

Profit (Cash Flow)

-$5,257

Cap Rate

6.2%

Annual Revenue

$84,591

AirDNA projects $386/night at 60% occupancy ($84,590).

BNB Calc projects a 60% occupancy rate, $386 rate per night.

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

Return Metrics

-2.25% 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)	-$5,256	-$10,513	-$15,770	-$21,026	-$26,283	-$52,566	-$157,700
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,578	$19,747	$30,544	$42,006	$54,176	$127,251	$780,000
Down Payment	$195,000	$195,000	$195,000	$195,000	$195,000	$195,000	$195,000
Property Appreciation	$29,250	$59,377	$90,408	$122,371	$155,292	$335,318	$1,391,580
Total Return	$228,571	$263,611	$300,183	$338,350	$378,184	$605,002	$2,208,880

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.25%

Cap Rate

6.2%

Return on Investment

14.42%

5115 Gulf Dr Panama City Beach, Florida, 32408

3 bed • 2 bath • 9 guests

Purchase Price

Est. $4,676/mo

Inquire about this property

Contact Agent

$84,591

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,257

Profit

Revenue

$84,591

Operating Expenses

$24,077

Operating Income

$60,514

Mortgage & Taxes

$65,770

Profit (Cash Flow)

-$5,257

$232,750

Cash Investment

Down Payment

$195,000

Renos & Furnishing

$8,500

Closing Costs

$29,250

Total

$232,750

DSCR Ratio

Weak

0.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.25%

Cap Rate

6.2%

Return on Investment

14.42%

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

$46,275

Deductible property tax

$9,653

Your total deduction

$103,021

Your adjusted annual income

$150,000 - $103,021 = $46,979

Taxes on $46,979 (30%)

$14,094

Your old tax bill

$45,000

Your new tax bill

$14,094

Estimated tax savings

$30,906

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