BNBCalc.com Investment Analysis Report of 5115 Gulf Dr unit 1601, Panama City Beach, FL 32408, USA

3 bed • 2 bath • 9 guests • $975,000

BNB

Calc

Return Metrics

-2.51% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-2.51%

Cap Rate

6.14%

Return on Investment

14.17%

Annual Revenue

$84,591

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,056

Annual Expenses

$24,677

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,405

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$705

Management & Platform Fees

$211

Platform Fee (i.e. Airbnb)

$211

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

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

Est. Depreciation Value

$454,490

Profit on this property

$59,914

Your total deduction

$450,503

So, your new taxable income is your previous income minus your total deduction ($150,000 - $450,503)

-$300,503

Your old tax bill

$45,000

Your new tax bill

-$90,151

Estimated tax savings

$135,151

5115 Gulf Dr

Panama City Beach, Florida, 32408

3 bed • 2 bath • 9 guests • $975,000

Annual Revenue

$84,591

Profit (Cash Flow)

-$5,846

Cap Rate

6.1%

Annual Revenue

$84,591

AirDNA projects $386/night at 60% occupancy ($84,591)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.51% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.51%

Cap Rate

6.14%

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 estimated deduction will be...

Deductible mortgage interest

$46,275

Deductible property tax

$9,653

Your total deduction

$140,935

Your adjusted annual income

$150,000 - $140,935 = $9,065

Taxes on $9,065 (30%)

$2,719

Your old tax bill

$45,000

Your new tax bill

$2,719

Estimated tax savings

$42,281

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com