BNBCalc.com Investment Analysis Report of 3516 Treasure Cir, Panama City Beach, FL 32408, USA

4 bed • 2.5 bath • 12 guests • $779,000

BNB

Calc

Return Metrics

20.69% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.69%

Cap Rate

11.63%

Return on Investment

36.85%

Annual Revenue

$119,910

AirDNA projects $469/night at 60% occupancy ($102,779).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,439

Annual Expenses

$29,268

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,699

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$999

Management & Platform Fees

$300

Platform Fee (i.e. Airbnb)

$300

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

$38,470

Deductible property tax

$5,375

Est. Depreciation Value

$365,579

Profit on this property

$90,641

Your total deduction

$318,783

So, your new taxable income is your previous income minus your total deduction ($150,000 - $318,783)

-$168,783

Your old tax bill

$45,000

Your new tax bill

-$50,635

Estimated tax savings

$95,635

3516 Treasure Cir Panama City Beach, Florida, 32408-6846

4 bed • 2.5 bath • 12 guests • $779,000

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

$119,910

Profit (Cash Flow)

$39,269

Cap Rate

11.6%

Annual Revenue

$119,910

AirDNA projects $469/night at 60% occupancy ($102,780)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.69% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.69%

Cap Rate

11.63%

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

$38,470

Deductible property tax

$5,375

Your total deduction

$69,729

Your adjusted annual income

$150,000 - $69,729 = $80,271

Taxes on $80,271 (30%)

$24,081

Your old tax bill

$45,000

Your new tax bill

$24,081

Estimated tax savings

$20,919

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