BNBCalc Short Term Rental Investment Analysis 68 Pen Haven Dr, Pensacola, FL 32506, USA

3 bed • 2 bath • 10 guests • $165,000

BNB

Calc

Annual Revenue

$49,315

Profit (Cash Flow)

$18,694

Cap Rate

18.1%

Annual Revenue

$49,315

AirDNA projects $157/night at 56% occupancy ($32,112).

BNB Calc projects a 86% occupancy rate, $157 rate per night.

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

Return Metrics

40.24% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,693	$37,387	$56,081	$74,775	$93,469	$186,938	$560,816
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,620	$3,341	$5,169	$7,108	$9,168	$21,534	$132,000
Down Payment	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000
Property Appreciation	$4,950	$10,048	$15,299	$20,708	$26,280	$56,746	$235,498
Total Return	$58,264	$83,778	$109,550	$135,593	$161,917	$298,219	$961,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.24%

Cap Rate

18.07%

Return on Investment

54.39%

68 Pen Haven Dr Pensacola, Florida, 32506-6419

3 bed • 2 bath • 10 guests

Purchase Price

Est. $791/mo

Inquire about this property

Contact Agent

$49,315

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,694

Profit

Revenue

$49,315

Operating Expenses

$19,491

Operating Income

$29,824

Mortgage & Taxes

$11,130

Profit (Cash Flow)

$18,694

$46,450

Cash Investment

Down Payment

$33,000

Renos & Furnishing

$8,500

Closing Costs

$4,950

Total

$46,450

DSCR Ratio

Strong

2.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.24%

Cap Rate

18.07%

Return on Investment

54.39%

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

$7,831

Deductible property tax

$1,633

Your total deduction

-$1,175

Your adjusted annual income

$150,000 - -$1,175 = $151,175

Taxes on $151,175 (30%)

$45,352

Your old tax bill

$45,000

Your new tax bill

$45,352

Estimated tax savings

-$352

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