BNBCalc.com Investment Analysis Report of 940 US-98, Destin, FL, 32541

3 bed • 3 bath • 9 guests • $540,000

BNB

Calc

Return Metrics

-1.62% 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

-1.62%

Cap Rate

6.34%

Return on Investment

14.55%

Annual Revenue

$55,104

AirDNA projects $321/night at 47% occupancy ($55,104). Airbtics projects $245/night at 63% occupancy ($56,375). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$33,621$50,071$79,962$131,245
Occupancy52%63%73%81%
Nightly Rate$171$210$289$429

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Southbay by the Gulf 34 ~ Private Beach Access
$37,797
$135
58%
3281$294✅❌❌N / Y⭐️ 4.5 (4)Profile

B

Sweet Retreat at the Beach
$40,894
$180
59%
3281$225✅✅❌N / Y⭐️ 4.9 (26)Profile

C

Sandpiper Cove 9107-Pet Friendly on 1st Floor
$51,834
$198
68%
32103$284✅✅✅N / Y⭐️ 5 (6)Profile

D

Private Beach Access 3 Bedrooms - Sleeps 10!
$27,302
$144
45%
32101$239✅❌❌N / Y⭐️ 4.5 (36)Profile

E

Southbay by the Gulf 37 ~ Private Beach Access
$39,473
$132
65%
3282$294✅❌❌N / Y⭐️ 4.7 (41)Profile

Operating Expenses

Monthly Expenses

$1,737

Annual Expenses

$20,844

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,159

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$459

Management & Platform Fees

$138

Platform Fee (i.e. Airbnb)

$138

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$3,035

Annual Mortgage & Tax

$36,420

Downpayment

Purchase Price

$540,000

Percent Down

20%

Total Downpayment

$108,000

Total Loan Amount

$432,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,590

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$445

Mortgage Insurance (PMI)

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

$25,629

Deductible property tax

$5,346

Est. Depreciation Value

$254,305

Profit on this property

$34,261

Your total deduction

$251,019

So, your new taxable income is your previous income minus your total deduction ($150,000 - $251,019)

-$101,019

Your old tax bill

$45,000

Your new tax bill

-$30,306

Estimated tax savings

$75,306

property-location

940 US-98 Destin, Florida, 32541

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,590/mo

Agent

Inquire about this property

Contact Agent

$181,600

Zestimate

10

Airbnb Investor Score

-$2,159

Annual Profit

6.3%

Cap Rate

-1.6%

Cash on Cash

$55,104

Annual Revenue

BNBCalc predicts this property will get $245 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.62%

Cap Rate

6.34%

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

$25,629

Deductible property tax

$5,346

Your total deduction

$77,755

Your adjusted annual income

$150,000 - $77,755 = $72,245

Taxes on $72,245 (30%)

$21,674

Your old tax bill

$45,000

Your new tax bill

$21,674

Estimated tax savings

$23,326

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