BNBCalc.com Investment Analysis Report of 5717 Thomas Dr a109, Panama City Beach, FL 32408, USA

3 bed • 5 bath • 15 guests • $1,350,000

BNB

Calc

Return Metrics

-3.59% 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

-3.59%

Cap Rate

5.89%

Return on Investment

13.21%

Annual Revenue

$107,166

AirDNA projects $481/night at 61% occupancy ($107,166).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,301

Annual Expenses

$27,612

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,593

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$893

Management & Platform Fees

$268

Platform Fee (i.e. Airbnb)

$268

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

$64,072

Deductible property tax

$13,365

Est. Depreciation Value

$627,682

Profit on this property

$79,555

Your total deduction

$625,564

So, your new taxable income is your previous income minus your total deduction ($150,000 - $625,564)

-$475,564

Your old tax bill

$45,000

Your new tax bill

-$142,669

Estimated tax savings

$187,669

5717 Thomas Dr Panama City Beach, Florida, 32408

3 bed • 5 bath • 15 guests • $1,350,000

Annual Revenue

$107,166

Profit (Cash Flow)

-$11,501

Cap Rate

5.9%

Annual Revenue

$107,166

AirDNA projects $481/night at 61% occupancy ($107,166)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.59% 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

-3.59%

Cap Rate

5.89%

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

$64,072

Deductible property tax

$13,365

Your total deduction

$198,060

Your adjusted annual income

$150,000 - $198,060 = -$48,060

Taxes on -$48,060 (30%)

-$14,418

Your old tax bill

$45,000

Your new tax bill

-$14,418

Estimated tax savings

$59,418

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