BNBCalc.com Investment Analysis Report of 9716 Beach Blvd, Panama City Beach, FL 32408, USA

6 bed • 6 bath • 20 guests • $3,500,000

BNB

Calc

Return Metrics

11.96% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.96%

Cap Rate

9.55%

Return on Investment

28.95%

Annual Revenue

$399,942

AirDNA projects $894/night at 50% occupancy ($163,264).

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,473

Annual Expenses

$65,672

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$4,033

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$3,333

Management & Platform Fees

$1,000

Platform Fee (i.e. Airbnb)

$1,000

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$166,114

Deductible property tax

$34,650

Est. Depreciation Value

$1,621,894

Profit on this property

$334,270

Your total deduction

$1,488,388

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,488,388)

-$1,338,388

Your old tax bill

$45,000

Your new tax bill

-$401,516

Estimated tax savings

$446,516

property-location

9716 Beach Blvd Panama City Beach, Florida, 32408-4204

6 bed • 6 bath • 20 guests • $3,500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$399,942

Profit (Cash Flow)

$98,182

Cap Rate

9.6%

Annual Revenue

$399,942

AirDNA projects $894/night at 50% occupancy ($163,264).

Occupancy Rate

Avg Daily Rate

Return Metrics

11.96% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.96%

Cap Rate

9.55%

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

$166,114

Deductible property tax

$34,650

Your total deduction

$383,844

Your adjusted annual income

$150,000 - $383,844 = -$233,844

Taxes on -$233,844 (30%)

-$70,153

Your old tax bill

$45,000

Your new tax bill

-$70,153

Estimated tax savings

$115,153

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com