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

3 bed • 5 bath • 12 guests • $770,000

BNB

Calc

Return Metrics

17.62% 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

17.62%

Cap Rate

10.88%

Return on Investment

33.87%

Annual Revenue

$112,061

AirDNA projects $487/night at 63% occupancy ($112,060).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,354

Annual Expenses

$28,248

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,634

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$934

Management & Platform Fees

$280

Platform Fee (i.e. Airbnb)

$280

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

$38,273

Deductible property tax

$5,313

Est. Depreciation Value

$360,554

Profit on this property

$83,813

Your total deduction

$320,327

So, your new taxable income is your previous income minus your total deduction ($150,000 - $320,327)

-$170,327

Your old tax bill

$45,000

Your new tax bill

-$51,098

Estimated tax savings

$96,098

property-location

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

3 bed • 5 bath • 12 guests

Purchase Price

Est. $3,693/mo

Agent

Inquire about this property

Contact Agent

$112,061

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

17.62%

Cap Rate

10.88%

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

$38,273

Deductible property tax

$5,313

Your total deduction

$74,711

Your adjusted annual income

$150,000 - $74,711 = $75,289

Taxes on $75,289 (30%)

$22,587

Your old tax bill

$45,000

Your new tax bill

$22,587

Estimated tax savings

$22,413

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