BNBCalc Short Term Rental Investment Analysis 8107 Inspiration Dr # 7

4 bed • 4 bath • 12 guests • $838,000

BNB

Calc

Annual Revenue

$36,849

Profit (Cash Flow)

-$38,150

Cap Rate

2.2%

Annual Revenue

$36,849

AirDNA projects $171/night at 59% occupancy ($36,849). Airbtics projects $592/night at 61% occupancy ($131,896). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$88,117	$118,137	$151,068	$306,414
Occupancy	49%	60%	71%	79%
Nightly Rate	$470	$507	$543	$1,023

Seasonality (Profit by Month)

Return Metrics

-18.72% 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)	-$38,149	-$76,299	-$114,449	-$152,599	-$190,749	-$381,498	-$1,144,494
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$670,400	$670,400	$670,400	$670,400	$670,400	$670,400	$670,400
Down Payment	$167,600	$167,600	$167,600	$167,600	$167,600	$167,600	$167,600
Property Appreciation	$25,140	$51,034	$77,705	$105,176	$133,471	$288,201	$1,196,045
Total Return	$824,990	$812,734	$801,255	$790,577	$780,722	$744,703	$889,551

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.72%

Cap Rate

2.19%

Return on Investment

-2.34%

8107 Inspiration Dr Miramar Beach, Florida, 32550-5814

4 bed • 4 bath • 12 guests

Purchase Price

Est. $4,019/mo

Inquire about this property

Contact Agent

$838,000

Zestimate

$36,849

Annual Revenue

BNBCalc predicts this property will get $592 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 91% of comparables

Seasonality

-$38,150

Profit

Revenue

$36,849

Operating Expenses

$18,470

Operating Income

$18,379

Mortgage & Taxes

$56,529

Profit (Cash Flow)

-$38,150

$203,740

Cash Investment

Down Payment

$167,600

Renos & Furnishing

$11,000

Closing Costs

$25,140

Total

$203,740

DSCR Ratio

Weak

0.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.72%

Cap Rate

2.19%

Return on Investment

-2.34%

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

$39,772

Deductible property tax

$8,296

Your total deduction

$122,687

Your adjusted annual income

$150,000 - $122,687 = $27,313

Taxes on $27,313 (30%)

$8,194

Your old tax bill

$45,000

Your new tax bill

$8,194

Estimated tax savings

$36,806

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:

CONDO

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	$/SqFt	Year Built	Last Sale	Days on Market
9600 Grand Sandestin Blvd Unit 3018	-	-	-	-	$599,900	-
9800 Grand Sandestin Blvd Unit 5202	2	2	-	-	$490,000	306
9800 Grand Sandestin Blvd Unit 5511	-	1	-	-	$200,000	466
9700 Grand Sandestin Blvd Unit 4325	1	1	-	-	$310,000	16
9500 Grand Sandestin Blvd Unit 2109	1	1	-	-	$305,000	623
9500 Grand Sandestin Blvd Unit 2215	-	1	-	-	$250,000	77
9700 Grand Sandestin Blvd Unit 4414	2	3	-	-	$540,000	54
9500 Grand Sandestin Blvd Unit 2225	1	1	-	-	$385,000	18
9700 Grand Sandestin Blvd Unit 4221	1	1	-	-	$359,000	34
9600 Grand Sandestin Blvd Unit 3406	1	2	-	-	$395,000	27

Property Details

MLS Status: N/A

Property Use: Condominium

Stories: 0

Lot size: -

Building area: -

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 23-2S-21-42425-000-0070

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $562,503

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $562,503

Market Estimate: $393,001

Sale history

Date	Sale Price	% Financed	Buyer
09/28/18	$540,000	0%	Inspiration 8107 Llc

Ownership

Name: Inspiration 8107 Llc

Owner Occupied: No

Owner Mailing Address: 106 Oil Center Dr Ste 226, Lafayette, La 70503

Years Owned: 65

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No