BNBCalc.com Investment Analysis Report of 5928 Beach Dr, Panama City Beach, FL 32408, USA

5 bed • 3 bath • 15 guests • $760,000

BNB

Calc

Return Metrics

19.2% 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

19.2%

Cap Rate

10.75%

Return on Investment

35.89%

Annual Revenue

$109,716

AirDNA projects $527/night at 68% occupancy ($130,888).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,329

Annual Expenses

$27,943

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,614

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$914

Management & Platform Fees

$274

Platform Fee (i.e. Airbnb)

$274

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

$31,812

Deductible property tax

$5,244

Est. Depreciation Value

$358,189

Profit on this property

$81,773

Your total deduction

$313,472

So, your new taxable income is your previous income minus your total deduction ($150,000 - $313,472)

-$163,472

Your old tax bill

$45,000

Your new tax bill

-$49,042

Estimated tax savings

$94,042

property-location

5928 Beach Dr Panama City Beach, Florida, 32408-6503

5 bed • 3 bath • 15 guests

Purchase Price

Est. $3,645/mo

Agent

Inquire about this property

Contact Agent

$109,716

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.2%

Cap Rate

10.75%

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

$31,812

Deductible property tax

$5,244

Your total deduction

$69,424

Your adjusted annual income

$150,000 - $69,424 = $80,576

Taxes on $80,576 (30%)

$24,173

Your old tax bill

$45,000

Your new tax bill

$24,173

Estimated tax savings

$20,827

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