BNBCalc Short Term Rental Investment Analysis 8477 Gulf Blvd #202, Navarre, FL 32566, USA

3 bed • 2 bath • 9 guests • $849,000

BNB

Calc

Annual Revenue

$76,635

Profit (Cash Flow)

-$3,678

Cap Rate

6.3%

Annual Revenue

$76,635

AirDNA projects $269/night at 78% occupancy ($76,635).

BNB Calc projects a 78% occupancy rate, $269 rate per night.

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

Return Metrics

-1.8% 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)	-$3,677	-$7,355	-$11,033	-$14,711	-$18,389	-$36,779	-$110,339
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$679,200	$679,200	$679,200	$679,200	$679,200	$679,200	$679,200
Down Payment	$169,800	$169,800	$169,800	$169,800	$169,800	$169,800	$169,800
Property Appreciation	$25,470	$51,704	$78,725	$106,556	$135,223	$291,985	$1,211,745
Total Return	$870,792	$893,348	$916,691	$940,845	$965,833	$1,104,205	$1,950,406

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.8%

Cap Rate

6.31%

Return on Investment

14.78%

8477 Gulf Blvd Navarre, Florida, 32566

3 bed • 2 bath • 9 guests

Purchase Price

Est. $4,072/mo

Inquire about this property

Contact Agent

$76,635

Annual Revenue

AirDNA projects $269/night at 78% occupancy ($76,635.49).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,678

Profit

Revenue

$76,635

Operating Expenses

$23,043

Operating Income

$53,593

Mortgage & Taxes

$57,271

Profit (Cash Flow)

-$3,678

$203,770

Cash Investment

Down Payment

$169,800

Renos & Furnishing

$8,500

Closing Costs

$25,470

Total

$203,770

DSCR Ratio

Weak

0.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.8%

Cap Rate

6.31%

Return on Investment

14.78%

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

$40,294

Deductible property tax

$8,405

Your total deduction

$186,614

Your adjusted annual income

$150,000 - $186,614 = -$36,614

Taxes on -$36,614 (30%)

-$10,984

Your old tax bill

$45,000

Your new tax bill

-$10,984

Estimated tax savings

$55,984

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