BNBCalc Short Term Rental Investment Analysis 5927 Sunset Ave a & b, Panama City Beach, FL 32408, USA

5 bed • 2 bath • 10 guests • $650,000

BNB

Calc

Annual Revenue

Profit (Cash Flow)

-$56,927

Cap Rate

-2.0%

Annual Revenue

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

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

Return Metrics

-35.14% 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)	-$56,926	-$113,853	-$170,780	-$227,707	-$284,634	-$569,269	-$1,707,808
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$612,573	$575,731	$539,491	$503,872	$468,893	$304,276	-$130,087

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-35.14%

Cap Rate

-2.01%

Return on Investment

-19.16%

5927 Sunset Ave Panama City Beach, Florida, 32408-6527

5 bed • 2 bath • 10 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

$0

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$56,927

Profit

Revenue

Operating Expenses

$13,080

Operating Income

-$13,080

Mortgage & Taxes

$43,847

Profit (Cash Flow)

-$56,927

$162,000

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$12,500

Closing Costs

$19,500

Total

$162,000

DSCR Ratio

Weak

-0.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-35.14%

Cap Rate

-2.01%

Return on Investment

-19.16%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$123,046

Your adjusted annual income

$150,000 - $123,046 = $26,954

Taxes on $26,954 (30%)

$8,086

Your old tax bill

$45,000

Your new tax bill

$8,086

Estimated tax savings

$36,914

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