BNBCalc Short Term Rental Investment Analysis 6202 Pinetree Ave # A & B Panama City FL 32408

4 bed • 2 bath • 12 guests • $442,900

BNB

Calc

Annual Revenue

Profit (Cash Flow)

-$42,957

Cap Rate

-3.0%

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

-38.22% 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)	-$42,956	-$85,913	-$128,869	-$171,826	-$214,783	-$429,566	-$1,288,699
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$354,320	$354,320	$354,320	$354,320	$354,320	$354,320	$354,320
Down Payment	$88,580	$88,580	$88,580	$88,580	$88,580	$88,580	$88,580
Property Appreciation	$13,287	$26,972	$41,068	$55,587	$70,542	$152,320	$632,134
Total Return	$413,230	$383,959	$355,098	$326,661	$298,659	$165,654	-$213,664

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-38.22%

Cap Rate

-2.95%

Return on Investment

-22.53%

6202 Pinetree Ave # A & B Panama City, FL, 32408

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,124/mo

Inquire about this property

Contact Agent

$442,900

Zestimate

$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

-$42,957

Profit

Revenue

Operating Expenses

$13,080

Operating Income

-$13,080

Mortgage & Taxes

$29,877

Profit (Cash Flow)

-$42,957

$112,367

Cash Investment

Down Payment

$88,580

Renos & Furnishing

$10,500

Closing Costs

$13,287

Total

$112,367

DSCR Ratio

Weak

-0.44

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-38.22%

Cap Rate

-2.95%

Return on Investment

-22.53%

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

$21,020

Deductible property tax

$4,385

Your total deduction

$59,274

Your adjusted annual income

$150,000 - $59,274 = $90,726

Taxes on $90,726 (30%)

$27,218

Your old tax bill

$45,000

Your new tax bill

$27,218

Estimated tax savings

$17,782

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:

5,750 sqft

Year built:

1980

Size:

3,072 sqft

Type:

MFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
6015 Sunset Ave	4	2	1,416	-	5,968	1971	$440,000	-
2712 Banyan St	2	2	2,384	-	8,015	1985	$550,000	158
5500 Pinetree Ave	1	1	2,720	-	5,968	1981	$1,475,000	166
5814 Pinetree Ave	1	1	592	-	2,962	1983	$250,000	49
5523 Beach Dr	2	2	845	-	2,614	2003	$275,000	-
6219 Poinciana Dr	4	2	1,960	-	12,197	1999	$519,000	32
5900 Sunset Ave	4	2	1,680	-	4,792	1969	$399,000	122
5605 Sunset Ave	4	2	1,450	-	5,968	1983	$390,000	-
5927 Sunset Ave	5	4	1,600	-	5,968	1982	$650,000	28
6105 Hilltop Ave	3	3	1,636	-	5,968	2005	$423,800	-

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Duplex (2 Units, Any Combination)

Stories: 1

Lot size: 5,750 sqft

Building area: 3,072 sqft

Garage: Yes

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: 30753-192-000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $178,588

County Est. Land Value: $129,349

Assessed Land Value: $129,349

County Est. Structure Value: $49,239

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
04/29/24	$410,000	90%	Moon Ventures Llc
10/23/15	$104,000	0%	Tulip Investment Group Llc
05/21/15	$0	0%	Deutsche Bank 2006-Qs10 Tr
Invalid Date	$135,000	80%	Su H Nguyen, Hue K Nguyen

Ownership

Name: Moon Ventures Llc

Owner Occupied: No

Owner Mailing Address: 5906 S Ball St, Fayetteville, Ar 72704

Years Owned: 4

Home Equity: -

Mortgage Balance Remaining: $370,000

Financed amount: 80%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No