BNBCalc Short Term Rental Investment Analysis 900 Fort Pickens Rd #725, Gulf Breeze, FL 32561, USA

2 bed • 2.5 bath • 6 guests • $450,000

BNB

Calc

Report by:

cknturillo@yahoo.com

Annual Revenue

$69,557

Profit (Cash Flow)

$17,079

Cap Rate

10.5%

Annual Revenue

$69,557

AirDNA projects $276/night at 69% occupancy ($69,557).

BNB Calc projects a 69% occupancy rate, $276 rate per night.

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

Return Metrics

15.5% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,079	$34,158	$51,237	$68,316	$85,395	$170,790	$512,371
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,420	$9,114	$14,097	$19,387	$25,004	$58,731	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$124,999	$160,677	$197,061	$234,182	$272,072	$474,284	$1,604,640

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.5%

Cap Rate

10.54%

Return on Investment

31.78%

900 Fort Pickens Rd Gulf Breeze, Florida, 32561

2 bed • 2.5 bath • 6 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

$69,557

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,079

Profit

Revenue

$69,557

Operating Expenses

$22,122

Operating Income

$47,435

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$17,079

$110,125

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$6,625

Closing Costs

$13,500

Total

$110,125

DSCR Ratio

Strong

1.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.5%

Cap Rate

10.54%

Return on Investment

31.78%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$28,416

Your adjusted annual income

$150,000 - $28,416 = $121,584

Taxes on $121,584 (30%)

$36,475

Your old tax bill

$45,000

Your new tax bill

$36,475

Estimated tax savings

$8,525

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