BNBCalc Short Term Rental Investment Analysis 72 Gulf Walk, Santa Rosa Beach, FL 32459, USA

4 bed • 4 bath • 12 guests • $1,500,000

BNB

Calc

Annual Revenue

$117,302

Profit (Cash Flow)

-$12,213

Cap Rate

5.9%

Annual Revenue

$117,302

AirDNA projects $518/night at 62% occupancy ($117,301).

BNB Calc projects a 62% occupancy rate, $518 rate per night.

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

Return Metrics

-3.43% 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)	-$12,212	-$24,425	-$36,638	-$48,850	-$61,063	-$122,127	-$366,382
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$14,736	$30,381	$46,991	$64,625	$83,347	$195,771	$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	$347,523	$397,305	$449,443	$504,037	$561,195	$889,518	$3,274,511

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.43%

Cap Rate

5.93%

Return on Investment

13.34%

72 Gulf Walk Santa Rosa Beach, Florida, 32459-2557

4 bed • 4 bath • 12 guests

Purchase Price

Est. $7,195/mo

Inquire about this property

Contact Agent

Santa Rosa Beach

Guide

Zoning

Guide

Laws

$117,302

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$12,213

Profit

Revenue

$117,302

Operating Expenses

$28,329

Operating Income

$88,973

Mortgage & Taxes

$101,185

Profit (Cash Flow)

-$12,213

$356,000

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$11,000

Closing Costs

$45,000

Total

$356,000

DSCR Ratio

Weak

0.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.43%

Cap Rate

5.93%

Return on Investment

13.34%

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

$162,333

Your adjusted annual income

$150,000 - $162,333 = -$12,333

Taxes on -$12,333 (30%)

-$3,700

Your old tax bill

$45,000

Your new tax bill

-$3,700

Estimated tax savings

$48,700

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