BNBCalc Short Term Rental Investment Analysis 66 Terra Cotta Way, Destin, FL 32541, USA

5 bed • 3 bath • 15 guests • $1,500,000

BNB

Calc

Annual Revenue

$149,498

Profit (Cash Flow)

$15,798

Cap Rate

7.8%

Annual Revenue

$149,498

AirDNA projects $671/night at 61% occupancy ($149,498).

BNB Calc projects a 61% occupancy rate, $671 rate per night.

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

Return Metrics

4.41% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,798	$31,596	$47,394	$63,192	$78,990	$157,980	$473,940
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,200,000	$1,200,000	$1,200,000	$1,200,000	$1,200,000	$1,200,000	$1,200,000
Down Payment	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Property Appreciation	$45,000	$91,350	$139,090	$188,263	$238,911	$515,874	$2,140,893
Total Return	$1,560,798	$1,622,946	$1,686,484	$1,751,455	$1,817,901	$2,173,854	$4,114,833

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.41%

Cap Rate

7.79%

Return on Investment

21.11%

66 Terra Cotta Way Destin, Florida, 32541-3654

5 bed • 3 bath • 15 guests

Purchase Price

Est. $7,195/mo

Inquire about this property

Contact Agent

$149,498

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,798

Profit

Revenue

$149,498

Operating Expenses

$32,515

Operating Income

$116,983

Mortgage & Taxes

$101,185

Profit (Cash Flow)

$15,798

$357,750

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$12,750

Closing Costs

$45,000

Total

$357,750

DSCR Ratio

Acceptable

1.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.41%

Cap Rate

7.79%

Return on Investment

21.11%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$134,564

Your adjusted annual income

$150,000 - $134,564 = $15,436

Taxes on $15,436 (30%)

$4,631

Your old tax bill

$45,000

Your new tax bill

$4,631

Estimated tax savings

$40,369

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