BNBCalc.com Investment Analysis Report of 9716 Beach Blvd, Panama City Beach, FL 32408, USA

6 bed • 6 bath • 20 guests • $3,500,000

BNB

Calc

Return Metrics

12.03% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.03%

Cap Rate

9.56%

Return on Investment

29.02%

Annual Revenue

$399,942

AirDNA projects $894/night at 50% occupancy ($163,264).

User selected values for this report: 73% occupancy rate, $1,500 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,423

Annual Expenses

$65,072

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$4,033

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$3,333

Management & Platform Fees

$1,000

Platform Fee (i.e. Airbnb)

$1,000

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

$166,114

Deductible property tax

$34,650

Est. Depreciation Value

$1,128,794

Profit on this property

$334,870

Your total deduction

$994,688

So, your new taxable income is your previous income minus your total deduction ($150,000 - $994,688)

-$844,688

Your old tax bill

$45,000

Your new tax bill

-$253,406

Estimated tax savings

$298,406

property-location

9716 Beach Blvd Panama City Beach, Florida, 32408-4204

6 bed • 6 bath • 20 guests

Est. $16,787/mo

Agent

Inquire about this property

Contact Agent

$399,942

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.03%

Cap Rate

9.56%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$166,114

Deductible property tax

$34,650

Your total deduction

$235,314

Your adjusted annual income

$150,000 - $235,314 = -$85,314

Taxes on -$85,314 (30%)

-$25,594

Your old tax bill

$45,000

Your new tax bill

-$25,594

Estimated tax savings

$70,594

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