BNBCalc Short Term Rental Investment Analysis 9860 S Thomas Dr #517, Panama City Beach, FL 32408, USA

1 bed • 2 bath • 4 guests • $430,000

BNB

Calc

Annual Revenue

$55,502

Profit (Cash Flow)

-$399

Cap Rate

6.7%

Annual Revenue

$55,502

AirDNA projects $262/night at 58% occupancy ($55,502).

BNB Calc projects a 57.99999999999999% occupancy rate, $262 rate per night.

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

Return Metrics

-0.38% 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)	-$399	-$798	-$1,197	-$1,597	-$1,996	-$3,992	-$11,978
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$344,000	$344,000	$344,000	$344,000	$344,000	$344,000	$344,000
Down Payment	$86,000	$86,000	$86,000	$86,000	$86,000	$86,000	$86,000
Property Appreciation	$12,900	$26,187	$39,872	$53,968	$68,487	$147,884	$613,722
Total Return	$442,500	$455,388	$468,674	$482,371	$496,491	$573,891	$1,031,744

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.38%

Cap Rate

6.65%

Return on Investment

16.17%

9860 S Thomas Dr Panama City Beach, Florida, 32408

1 bed • 2 bath • 4 guests

Purchase Price

Est. $2,062/mo

Inquire about this property

Contact Agent

$55,502

Annual Revenue

AirDNA projects $262/night at 58% occupancy ($55,502.47).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$399

Profit

Revenue

$55,502

Operating Expenses

$26,895

Operating Income

$28,607

Mortgage & Taxes

$29,006

Profit (Cash Flow)

-$399

$103,400

Cash Investment

Down Payment

$86,000

Renos & Furnishing

$4,500

Closing Costs

$12,900

Total

$103,400

DSCR Ratio

Weak

0.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.38%

Cap Rate

6.65%

Return on Investment

16.17%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$20,408

Deductible property tax

$4,257

Your total deduction

$93,111

Your adjusted annual income

$150,000 - $93,111 = $56,889

Taxes on $56,889 (30%)

$17,067

Your old tax bill

$45,000

Your new tax bill

$17,067

Estimated tax savings

$27,933