BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

5 bed • 2 bath • 10 guests • $650,000

BNB

Calc

Annual Revenue

$96,644

Profit (Cash Flow)

$27,153

Cap Rate

10.9%

Annual Revenue

$96,644

AirDNA projects $420/night at 63% occupancy ($96,643).

BNB Calc projects a 63% occupancy rate, $420 rate per night.

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


Return Metrics

16.76% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$27,152$54,305$81,458$108,611$135,764$271,529$814,588
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$696,652$743,890$791,731$840,192$889,292$1,145,075$2,392,309

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.76%

Cap Rate

10.92%

Return on Investment

32.73%

property-location

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

5 bed • 2 bath • 10 guests

Est. $3,118/mo

Agent

Inquire about this property

Contact Agent

$96,644

Annual Revenue


Projected nightly rate is $420/night at 63% occupancy.

Top 101% of comparables

Top 101% of comparables


$27,153

Profit

Revenue

$96,644

Operating Expenses

$25,644

Operating Income

$71,000

Mortgage & Taxes

$43,847

Profit (Cash Flow)

$27,153

$162,000

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$12,500

Closing Costs

$19,500

Total

$162,000

DSCR Ratio

Strong

1.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.76%

Cap Rate

10.92%

Profit (Cummulative)

$27,153

$520,000

$12,500

$19,500

$0

Total Gain

$53,039

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

$38,966

Your adjusted annual income

$150,000 - $38,966 = $111,034


Taxes on $111,034 (30%)

$33,310

Your old tax bill

$45,000

Your new tax bill

$33,310


Estimated tax savings

$11,690

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