BNBCalc Short Term Rental Investment Analysis 5722 Pinetree Ave

4 bed • 2 bath • 12 guests • $600,000

BNB

Calc

Annual Revenue

$117,462

Profit (Cash Flow)

$48,890

Cap Rate

15.6%

Annual Revenue

$117,462

AirDNA projects $446/night at 59% occupancy ($96,110). Airbtics projects $421/night at 52% occupancy ($79,959). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 67% occupancy rate, $480 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$55,315	$79,854	$101,636	$113,619
Occupancy	43%	51%	67%	73%
Nightly Rate	$307	$344	$416	$591

Seasonality (Profit by Month)

Return Metrics

32.92% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$48,889	$97,779	$146,668	$195,558	$244,447	$488,895	$1,466,686
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$666,889	$734,319	$802,304	$870,863	$940,012	$1,295,245	$2,923,044

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.92%

Cap Rate

15.58%

Return on Investment

48.26%

5722 Pinetree Ave Panama City Beach, Florida, 32408-6519

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,878/mo

This property is for sale!

Contact Agent

$117,462

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects $446/night at 59% occupancy ($96,110.3). Airbtics projects $421/night at 52% occupancy ($79,959).

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

$48,890

Profit

Revenue

$117,462

Operating Expenses

$23,924

Operating Income

$93,539

Mortgage & Taxes

$44,649

Profit (Cash Flow)

$48,890

$148,500

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$10,500

Closing Costs

$18,000

Total

$148,500

DSCR Ratio

Strong

2.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.92%

Cap Rate

15.58%

Return on Investment

48.26%

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

$33,770

Deductible property tax

$5,940

Your total deduction

$86,675

Your adjusted annual income

$150,000 - $86,675 = $63,325

Taxes on $63,325 (30%)

$18,998

Your old tax bill

$45,000

Your new tax bill

$18,998

Estimated tax savings

$26,002

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

4,792 sqft

Year built:

1991

Size:

2,400 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
5707 Hilltop Ave	3	2	1,440	-	4,792	1974	$0	-
6310 Sunset Ave	3	2	2,976	-	5,750	1976	$363,500	-
6409 Pinetree Ave	2	2	1,174	-	5,750	1978	$365,000	19
5504 Sunset Ave	3	2	1,512	-	5,968	2016	$470,000	14
6203 Hilltop Ave	4	2	1,512	-	5,750	2000	$525,000	38
5923 Sunset Ave	3	2	1,443	-	5,968	1987	$471,000	182
3607 Biltmore Dr	3	1	1,068	-	3,093	1985	$283,900	-
6310 Pinetree Ave	3	2	1,314	-	5,750	1997	$430,000	54
6325 Causeway Rd	3	2	2,128	-	8,843	1986	$312,000	25
5221 Sunset Ave	2	2	962	-	5,968	1979	$290,000	60

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 4,792 sqft

Building area: 2,400 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: BC17

Land Use: Residential

Parcel Number: 32021-000-000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $419,899

County Est. Land Value: $116,494

Assessed Land Value: $116,494

County Est. Structure Value: $303,405

Market Estimate: $397,861