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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

16.76%

Cap Rate

10.92%

Return on Investment

32.73%

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

$96,644

Annual Revenue

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

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

16.76%

Cap Rate

10.92%

Return on Investment

32.73%

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