BNBCalc Short Term Rental Investment Analysis 7420 Beach Dr, Panama City Beach, FL 32408, USA

4 bed • 4 bath • 10 guests • $550,000

BNB

Calc

Annual Revenue

$101,388

Profit (Cash Flow)

$38,026

Cap Rate

13.7%

Annual Revenue

$101,388

AirDNA projects $487/night at 57% occupancy ($101,388).

BNB Calc projects a 56.99999999999999% occupancy rate, $487 rate per night.

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

Return Metrics

27.65% 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)	$38,026	$76,052	$114,079	$152,105	$190,131	$380,263	$1,140,790
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$604,526	$659,547	$715,078	$771,135	$827,732	$1,119,417	$2,475,785

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.65%

Cap Rate

13.65%

Return on Investment

43.58%

7420 Beach Dr Panama City Beach, Florida, 32408-5322

4 bed • 4 bath • 10 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

$101,388

Annual Revenue

Projected nightly rate is $487/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$38,026

Profit

Revenue

$101,388

Operating Expenses

$26,260

Operating Income

$75,128

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$38,026

$137,500

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$11,000

Closing Costs

$16,500

Total

$137,500

DSCR Ratio

Strong

2.02

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.65%

Cap Rate

13.65%

Return on Investment

43.58%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$17,979

Your adjusted annual income

$150,000 - $17,979 = $132,021

Taxes on $132,021 (30%)

$39,606

Your old tax bill

$45,000

Your new tax bill

$39,606

Estimated tax savings

$5,394

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