BNBCalc.com Investment Analysis Report of 6400 Beach Dr, Panama City, FL 32408, USA

6 bed • 4 bath • 14 guests • $750,000

BNB

Calc

Return Metrics

47.32% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

47.32%

Cap Rate

16.24%

Return on Investment

68.26%

Annual Revenue

$156,018

AirDNA projects $724/night at 59% occupancy ($156,017).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,850

Annual Expenses

$34,202

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,000

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,300

Management & Platform Fees

$390

Platform Fee (i.e. Airbnb)

$390

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$33,356

Deductible property tax

$5,175

Est. Depreciation Value

$355,023

Profit on this property

$121,815

Your total deduction

$271,738

So, your new taxable income is your previous income minus your total deduction ($150,000 - $271,738)

-$121,738

Your old tax bill

$45,000

Your new tax bill

-$36,522

Estimated tax savings

$81,522

6400 Beach Dr

Panama City, Florida, 32408

6 bed • 4 bath • 14 guests • $750,000

Annual Revenue

$156,018

Profit (Cash Flow)

$70,983

Cap Rate

16.2%

Annual Revenue

$156,018

AirDNA projects $724/night at 59% occupancy ($156,018)

Occupancy Rate

Avg Daily Rate

Return Metrics

47.32% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

47.32%

Cap Rate

16.24%

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 estimated deduction will be...

Deductible mortgage interest

$33,356

Deductible property tax

$5,175

Your total deduction

$29,818

Your adjusted annual income

$150,000 - $29,818 = $120,182

Taxes on $120,182 (30%)

$36,054

Your old tax bill

$45,000

Your new tax bill

$36,054

Estimated tax savings

$8,946

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com