BNBCalc Short Term Rental Investment Analysis Miramar Beach Dr, Miramar Beach, FL 32550, USA

2 bed • 2 bath • 6 guests • $24,000

BNB

Calc

Annual Revenue

$81,168

Profit (Cash Flow)

$55,917

Cap Rate

239.7%

Annual Revenue

$81,168

AirDNA projects $313/night at 71% occupancy ($81,168).

BNB Calc projects a 71% occupancy rate, $313 rate per night.

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

Return Metrics

465.2% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$55,917	$111,834	$167,752	$223,669	$279,586	$559,173	$1,677,520
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$19,200	$19,200	$19,200	$19,200	$19,200	$19,200	$19,200
Down Payment	$4,800	$4,800	$4,800	$4,800	$4,800	$4,800	$4,800
Property Appreciation	$720	$1,461	$2,225	$3,012	$3,822	$8,253	$34,254
Total Return	$80,637	$137,296	$193,977	$250,681	$307,409	$591,427	$1,735,774

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

465.2%

Cap Rate

239.73%

Return on Investment

473.15%

Miramar Beach Dr Miramar Beach, Florida, 32550

2 bed • 2 bath • 6 guests

Purchase Price

Est. $115/mo

Inquire about this property

Contact Agent

$81,168

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$55,917

Profit

Revenue

$81,168

Operating Expenses

$23,632

Operating Income

$57,536

Mortgage & Taxes

$1,619

Profit (Cash Flow)

$55,917

$12,020

Cash Investment

Down Payment

$4,800

Renos & Furnishing

$6,500

Closing Costs

$720

Total

$12,020

DSCR Ratio

Strong

35.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

465.2%

Cap Rate

239.73%

Return on Investment

473.15%

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

$1,139

Deductible property tax

$238

Your total deduction

-$52,643

Your adjusted annual income

$150,000 - -$52,643 = $202,643

Taxes on $202,643 (30%)

$60,793

Your old tax bill

$45,000

Your new tax bill

$60,793

Estimated tax savings

-$15,793

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