BNBCalc.com Investment Analysis Report of 5717 Thomas Dr a109, Panama City Beach, FL 32408, USA

3 bed • 5 bath • 15 guests • $1,350,000

BNB

Calc

Return Metrics

-3.4% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.4%

Cap Rate

5.93%

Return on Investment

13.4%

Annual Revenue

$107,166

AirDNA projects $481/night at 61% occupancy ($107,166).

User selected values for this report: 61% occupancy rate, $481 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,251

Annual Expenses

$27,012

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,593

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$893

Management & Platform Fees

$268

Platform Fee (i.e. Airbnb)

$268

Property Manager Fee

$0

STR 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

$64,072

Deductible property tax

$13,365

Est. Depreciation Value

$455,917

Profit on this property

$80,155

Your total deduction

$453,199

So, your new taxable income is your previous income minus your total deduction ($150,000 - $453,199)

-$303,199

Your old tax bill

$45,000

Your new tax bill

-$90,960

Estimated tax savings

$135,960

property-location

5717 Thomas Dr Panama City Beach, Florida, 32408

3 bed • 5 bath • 15 guests

Est. $6,475/mo

Agent

Inquire about this property

Contact Agent

$107,166

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.4%

Cap Rate

5.93%

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

$64,072

Deductible property tax

$13,365

Your total deduction

$145,931

Your adjusted annual income

$150,000 - $145,931 = $4,069

Taxes on $4,069 (30%)

$1,221

Your old tax bill

$45,000

Your new tax bill

$1,221

Estimated tax savings

$43,779

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