BNBCalc Short Term Rental Investment Analysis 5205 Soundside Dr, Gulf Breeze, FL 32563, USA

4 bed • 4 bath • 12 guests • $1,650,000

BNB

Calc

Annual Revenue

$87,439

Profit (Cash Flow)

-$48,312

Cap Rate

3.8%

Annual Revenue

$87,439

AirDNA projects $399/night at 60% occupancy ($87,439).

BNB Calc projects a 60% occupancy rate, $399 rate per night.

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

Return Metrics

-12.37% 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)	-$48,311	-$96,623	-$144,934	-$193,246	-$241,557	-$483,115	-$1,449,345
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$16,209	$33,419	$51,690	$71,088	$91,682	$215,348	$1,320,000
Down Payment	$330,000	$330,000	$330,000	$330,000	$330,000	$330,000	$330,000
Property Appreciation	$49,500	$100,485	$152,999	$207,089	$262,802	$567,462	$2,354,983
Total Return	$347,398	$367,281	$389,755	$414,931	$442,927	$629,695	$2,555,637

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.37%

Cap Rate

3.81%

Return on Investment

4.45%

5205 Soundside Dr Gulf Breeze, Florida, 32563-9314

4 bed • 4 bath • 12 guests

Purchase Price

Est. $7,914/mo

Inquire about this property

Contact Agent

$87,439

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$48,312

Profit

Revenue

$87,439

Operating Expenses

$24,447

Operating Income

$62,992

Mortgage & Taxes

$111,304

Profit (Cash Flow)

-$48,312

$390,500

Cash Investment

Down Payment

$330,000

Renos & Furnishing

$11,000

Closing Costs

$49,500

Total

$390,500

DSCR Ratio

Weak

0.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.37%

Cap Rate

3.81%

Return on Investment

4.45%

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

$78,311

Deductible property tax

$16,335

Your total deduction

$213,292

Your adjusted annual income

$150,000 - $213,292 = -$63,292

Taxes on -$63,292 (30%)

-$18,988

Your old tax bill

$45,000

Your new tax bill

-$18,988

Estimated tax savings

$63,988

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