BNBCalc.com Investment Analysis Report of 125 Rose Ln, Panama City Beach, FL 32413, USA

4 bed • 3 bath • 12 guests • $1,000,000

BNB

Calc

Return Metrics

17.05% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.05%

Cap Rate

12.08%

Return on Investment

27.95%

Annual Revenue

$154,630

AirDNA projects $672/night at 63% occupancy ($154,629).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,815

Annual Expenses

$33,782

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,989

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,289

Management & Platform Fees

$387

Platform Fee (i.e. Airbnb)

$387

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

$48,475

Deductible property tax

$6,900

Est. Depreciation Value

$467,444

Profit on this property

$120,848

Your total deduction

$401,971

So, your new taxable income is your previous income minus your total deduction ($150,000 - $401,971)

-$251,971

Your old tax bill

$45,000

Your new tax bill

-$75,591

Estimated tax savings

$120,591

125 Rose Ln Panama City Beach, Florida, 32413-8940

4 bed • 3 bath • 12 guests • $1,000,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$154,630

Profit (Cash Flow)

$58,124

Cap Rate

12.1%

Annual Revenue

$154,630

AirDNA projects $672/night at 63% occupancy ($154,630)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.05% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.05%

Cap Rate

12.08%

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 estimated deduction will be...

Deductible mortgage interest

$48,475

Deductible property tax

$6,900

Your total deduction

$83,555

Your adjusted annual income

$150,000 - $83,555 = $66,445

Taxes on $66,445 (30%)

$19,933

Your old tax bill

$45,000

Your new tax bill

$19,933

Estimated tax savings

$25,067

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 reccomend LearnLikeACPA.com