BNBCalc.com Investment Analysis Report of 9815 US-98, Miramar Beach, FL, 32550
3 bed • 3 bath • 9 guests • $585,000
BNB
Calc
Return Metrics
-4.79% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation Assumption:
3%
Revenue Appreciation Assumption:
0%
Cash on Cash Return
-4.79%
Cap Rate
5.57%
Return on Investment
11.46%
Annual Revenue
$53,179
AirDNA projects $364/night at 57% occupancy ($75,780). Airbtics projects $306/night at 62% occupancy ($69,294). Airbtics predicts this property will perform in the in the 50% revenue percentile.
Revenue Percentile
| Percentiles | 25% | 50% | 75% | 90% |
|---|---|---|---|---|
| Revenue | $23,311 | $62,582 | $110,800 | $160,834 |
| Occupancy | 48% | 65% | 73% | 83% |
| Nightly Rate | $128 | $256 | $404 | $517 |
Seasonality (Profits by Month)
Airbnb Comparables
| Airbnb name | Revenue | $/Night | Occupancy | Beds | Baths | Guests | Night | Cleaning | Pool | H.Tub | Pets | W/D | Reviews | Host |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$183,260 | $672 | 73 % | 3 | 2 | 6 | 3 | $335 | ✅ | ❌ | ✅ | Y / Y | ⭐️ 4.8 (18) | Profile | |
$32,691 | $184 | 47 % | 3 | 2 | 6 | 7 | $231 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (1) | Profile | |
$101,289 | $404 | 66 % | 3 | 2 | 9 | 1 | $286 | ✅ | ❌ | ✅ | Y / Y | ⭐️ 3.2 (5) | Profile | |
$38,631 | $170 | 59 % | 3 | 2 | 8 | 5 | $210 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 4.7 (5) | Profile | |
$48,369 | $184 | 70 % | 3 | 3 | 8 | 3 | $184 | ✅ | ❌ | ❌ | Y / Y | ⭐️ 4 (1) | Profile | |
$121,874 | $469 | 71 % | 3 | 3 | 9 | 1 | $356 | ✅ | ❌ | ❌ | Y / Y | ⭐️ 5 (16) | Profile | |
$72,147 | $256 | 77 % | 3 | 2 | 8 | 3 | $275 | ✅ | ❌ | ❌ | Y / N | ⭐️ 4.8 (8) | Profile | |
$34,802 | $121 | 66 % | 3 | 3 | 8 | 1 | $315 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 3 (1) | Profile | |
$38,601 | $116 | 74 % | 3 | 3 | 8 | 1 | $315 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (4) | Profile | |
$36,539 | $121 | 68 % | 3 | 3 | 8 | 1 | $315 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 4.3 (3) | Profile | |
$38,320 | $328 | 31 % | 3 | 3 | 8 | 2 | $206 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 4.2 (23) | Profile | |
$21,405 | $78 | 60 % | 3 | 3 | 6 | 1 | $290 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (4) | Profile | |
$44,388 | $217 | 53 % | 3 | 3 | 6 | 1 | $240 | ✅ | ❌ | ❌ | Y / Y | ⭐️ 4.9 (10) | Profile | |
$21,700 | $87 | 59 % | 3 | 3 | 6 | 7 | $425 | ✅ | ❌ | ❌ | Y / Y | ⭐️ 4.7 (3) | Profile | |
$150,211 | $870 | 47 % | 3 | 3 | 10 | 4 | $399 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 4.8 (15) | Profile | |
$134,104 | $447 | 81 % | 3 | 3 | 8 | 3 | $260 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (20) | Profile | |
$212,127 | $584 | 97 % | 3 | 3 | 8 | 1 | $285 | ✅ | ❌ | ❌ | Y / Y | ⭐️ 4.8 (51) | Profile | |
$80,536 | $259 | 83 % | 3 | 2 | 6 | 7 | $231 | ✅ | ❌ | ❌ | Y / Y | ⭐️ 4.8 (7) | Profile | |
$44,783 | $375 | 32 % | 3 | 3 | 8 | 3 | $250 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 4.8 (5) | Profile | |
$27,455 | $98 | 65 % | 3 | 3 | 6 | 1 | $290 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (1) | Profile | |
$82,409 | $301 | 74 % | 3 | 3 | 8 | 7 | $242 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (3) | Profile | |
$85,754 | $325 | 69 % | 3 | 3 | 8 | 4 | $200 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (1) | Profile | |
$22,071 | $87 | 51 % | 3 | 3 | 8 | 1 | $290 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 4 (2) | Profile | |
$29,506 | $95 | 78 % | 3 | 3 | 8 | 2 | $290 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (3) | Profile | |
$70,738 | $358 | 51 % | 3 | 3 | 8 | 4 | $270 | ✅ | ❌ | ❌ | Y / Y | ⭐️ 5 (14) | Profile | |
$80,922 | $337 | 64 % | 3 | 3 | 8 | 2 | $206 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 4.1 (12) | Profile | |
$33,594 | $171 | 49 % | 3 | 3 | 6 | 1 | $400 | ✅ | ❌ | ❌ | Y / Y | ⭐️ 4 (1) | Profile | |
$61,614 | $256 | 64 % | 3 | 2 | 10 | 16 | $275 | ✅ | ✅ | ✅ | Y / Y | ⭐️ 3.5 (4) | Profile | |
$76,993 | $478 | 44 % | 3 | 4 | 6 | 1 | $0 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (1) | Profile | |
$111,993 | $377 | 72 % | 3 | 3 | 8 | 1 | $215 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 4.9 (29) | Profile | |
$32,577 | $207 | 43 % | 3 | 3 | 8 | 3 | $0 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 4.3 (5) | Profile | |
$21,359 | $78 | 68 % | 3 | 3 | 7 | 1 | $290 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (2) | Profile | |
$53,146 | $200 | 68 % | 3 | 3 | 8 | 1 | $310 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 0 (0) | Profile | |
$48,899 | $129 | 94 % | 3 | 3 | 10 | 3 | $250 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (7) | Profile | |
$82,576 | $510 | 39 % | 3 | 3 | 6 | 7 | $325 | ✅ | ❌ | ❌ | Y / Y | ⭐️ 5 (8) | Profile | |
$84,133 | $246 | 83 % | 3 | 3 | 9 | 1 | $350 | ✅ | ❌ | ❌ | Y / Y | ⭐️ 4.5 (3) | Profile | |
$61,751 | $456 | 37 % | 3 | 3 | 6 | 7 | $0 | ✅ | ❌ | ❌ | Y / Y | ⭐️ 4 (1) | Profile | |
$178,681 | $407 | 100 % | 3 | 3 | 6 | 1 | $203 | ✅ | ❌ | ❌ | Y / Y | ⭐️ 5 (2) | Profile | |
$155,623 | $1,063 | 40 % | 3 | 3 | 6 | 5 | $0 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (2) | Profile | |
$19,842 | $126 | 43 % | 3 | 3 | 8 | 1 | $0 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (1) | Profile |
Operating Expenses
Monthly Expenses
$1,716
Annual Expenses
$20,593
Utilities
$440
Internet + TV
$100
Water/Sewer
$70
Garbage
$50
Electric
$115
Gas
$55
Other
$50
Maintenance
$1,143
Property Insurance
$150
HOA
$0
Landscaping
$150
Ongoing Repairs
$150
Supplies
$150
Software
$50
Pest Control
$50
Permits
$0
Other
$0
Cleaning Cost
$443
Management & Platform Fees
$132
Platform Fee (i.e. Airbnb)
$132
Property Manager Fee
$0
Mortgage & Taxes
Monthly Mortgage & Tax
$3,288
Annual Mortgage & Tax
$39,456
Downpayment
Purchase Price
$585,000
Percent Down
20%
Total Downpayment
$117,000
Total Loan Amount
$468,000
Mortgage Payment
Mortgage Length
30 years
Interest Rate
6%
Monthly Loan Payment
$2,805
Property Tax and PMI
Property Tax Yearly
0.99%
Property Tax Monthly
$483
Mortgage Insurance (PMI)
0%
Tax Calculator
Tax Calculator
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
$27,764
Deductible property tax
$5,791
Est. Depreciation Value
$91,574
Profit on this property
$32,586
Your total deduction
$92,544
So, your new taxable income is your previous income minus your total deduction ($150,000 - $92,544)
$57,455
Your old tax bill
$45,000
Your new tax bill
$17,236
Estimated tax savings
$27,763
3 bed • 3 bath • 9 guests • $585,000
$512,300
Zestimate
Est. $2,327/mo
Annual Revenue
$53,179
Profit (Cash Flow)
-$6,869
Cap Rate
5.6%
Annual Revenue
$53,179
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $364/night at 57% occupancy ($75,780). Airbtics projects $306/night at 62% occupancy ($69,294).
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$53,179
$53,179
25%
50%
75%
90%
100%
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
| Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$183,260 | $672 | 73 % | 3 | 2 | 6 | 3 | $335 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (18) | Profile | |
$32,691 | $184 | 47 % | 3 | 2 | 6 | 7 | $231 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 5 (1) | Profile | |
$101,289 | $404 | 66 % | 3 | 2 | 9 | 1 | $286 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 3.2 (5) | Profile | |
$38,631 | $170 | 59 % | 3 | 2 | 8 | 5 | $210 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 4.7 (5) | Profile | |
$48,369 | $184 | 70 % | 3 | 3 | 8 | 3 | $184 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4 (1) | Profile |
Return Metrics
-4.79% 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
-4.79%
Cap Rate
5.57%
Tax Calculator
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 estimated deduction will be...
Deductible mortgage interest
$27,764
Deductible property tax
$5,791
Your total deduction
$92,544
Your adjusted annual income
$150,000 - $92,544 = $57,455
Taxes on $57,455 (30%)
$17,236
Your old tax bill
$45,000
Your new tax bill
$17,236
Estimated tax savings
$27,763
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com
