BNBCalc.com Investment Analysis Report of 5324 Thomas Dr, Panama City Beach, FL 32408, USA

3 bed • 3 bath • 8 guests • $949,700

BNB

Calc

Return Metrics

-2.71% 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

-2.71%

Cap Rate

5.21%

Return on Investment

10.79%

Annual Revenue

$87,560

AirDNA projects $393/night at 61% occupancy ($87,559).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,171

Annual Expenses

$38,049

Utilities

$550

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$225

Gas

$55

Other

$50

Maintenance

$906

Property Insurance

$356

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$1,715

Platform Fee (i.e. Airbnb)

$219

Property Manager Fee

$1,496

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

$42,899

Deductible property tax

$5,223

Est. Depreciation Value

$442,998

Profit on this property

$49,511

Your total deduction

$441,608

So, your new taxable income is your previous income minus your total deduction ($150,000 - $441,608)

-$291,608

Your old tax bill

$45,000

Your new tax bill

-$87,483

Estimated tax savings

$132,483

property-location

5324 Thomas Dr Panama City Beach, Florida, 32408-6708

3 bed • 3 bath • 8 guests • $949,700

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$87,560

Profit (Cash Flow)

-$7,453

Cap Rate

5.2%

Annual Revenue

$87,560

AirDNA projects $393/night at 61% occupancy ($87,559).

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.71% 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

-2.71%

Cap Rate

5.21%

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

$42,899

Deductible property tax

$5,223

Your total deduction

$139,862

Your adjusted annual income

$150,000 - $139,862 = $10,138

Taxes on $10,138 (30%)

$3,041

Your old tax bill

$45,000

Your new tax bill

$3,041

Estimated tax savings

$41,959

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 recomend LearnLikeACPA.com