BNBCalc Short Term Rental Investment Analysis 71 Chivas Ln, Santa Rosa Beach, FL 32459

8 bed • 8 bath • 24 guests • $11,500,000

BNB

Calc

Annual Revenue

$410,710

Profit (Cash Flow)

-$432,116

Cap Rate

3.0%

Annual Revenue

$410,710

AirDNA projects $2,008/night at 56% occupancy ($410,709).

BNB Calc projects a 56.00000000000001% occupancy rate, $2,008 rate per night.

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

Return Metrics

-16.21% 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)	-$432,116	-$864,232	-$1,296,349	-$1,728,465	-$2,160,582	-$4,321,164	-$12,963,493
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,200,000	$9,200,000	$9,200,000	$9,200,000	$9,200,000	$9,200,000	$9,200,000
Down Payment	$2,300,000	$2,300,000	$2,300,000	$2,300,000	$2,300,000	$2,300,000	$2,300,000
Property Appreciation	$345,000	$700,350	$1,066,360	$1,443,351	$1,831,651	$3,955,038	$16,413,518
Total Return	$11,412,883	$11,336,117	$11,270,011	$11,214,885	$11,171,069	$11,133,873	$14,950,024

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.21%

Cap Rate

2.98%

Return on Investment

0.97%

71 Chivas Ln Santa Rosa Beach, FL, 32459

8 bed • 8 bath • 24 guests

Purchase Price

Est. $55,159/mo

This property is for sale!

Contact Agent

Santa Rosa Beach

Guide

Zoning

Guide

Laws

-60

Airbnb Investor Score

-$432,116

Annual Profit

3.0%

Cap Rate

-16.2%

Cash on Cash

$410,710

Annual Revenue

Projected nightly rate is $2,008/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

-$432,116

Profit

Revenue

$410,710

Operating Expenses

$67,072

Operating Income

$343,637

Mortgage & Taxes

$775,754

Profit (Cash Flow)

-$432,116

$2,665,000

Cash Investment

Down Payment

$2,300,000

Renos & Furnishing

$20,000

Closing Costs

$345,000

Total

$2,665,000

DSCR Ratio

Weak

0.44

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.21%

Cap Rate

2.98%

Return on Investment

0.97%

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

$545,802

Deductible property tax

$113,850

Your total deduction

$1,574,162

Your adjusted annual income

$150,000 - $1,574,162 = -$1,424,162

Taxes on -$1,424,162 (30%)

-$427,249

Your old tax bill

$45,000

Your new tax bill

-$427,249

Estimated tax savings

$472,249

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:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -