BNBCalc Short Term Rental Investment Analysis 10 Bayshore Blvd, Tampa, FL 33606, USA

2 bed • 2 bath • 4 guests • $174,900

BNB

Calc

Annual Revenue

$35,794

Profit (Cash Flow)

$6,263

Cap Rate

10.3%

Annual Revenue

$35,794

AirDNA projects $193/night at 72% occupancy ($50,754).

BNB Calc projects a 70% occupancy rate, $140 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

13.4% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,262	$12,525	$18,787	$25,050	$31,312	$62,625	$187,875
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$139,920	$139,920	$139,920	$139,920	$139,920	$139,920	$139,920
Down Payment	$34,980	$34,980	$34,980	$34,980	$34,980	$34,980	$34,980
Property Appreciation	$5,247	$10,651	$16,217	$21,951	$27,857	$60,150	$249,628
Total Return	$186,409	$198,076	$209,905	$221,901	$234,069	$297,675	$612,403

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.4%

Cap Rate

10.32%

Return on Investment

28.3%

10 Bayshore Blvd Tampa, Florida, 33606

2 bed • 2 bath • 4 guests

Purchase Price

Est. $839/mo

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$35,794

Annual Revenue

Projected nightly rate is $193/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,263

Profit

Revenue

$35,794

Operating Expenses

$17,733

Operating Income

$18,061

Mortgage & Taxes

$11,798

Profit (Cash Flow)

$6,263

$46,727

Cash Investment

Down Payment

$34,980

Renos & Furnishing

$6,500

Closing Costs

$5,247

Total

$46,727

DSCR Ratio

Strong

1.53

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.4%

Cap Rate

10.32%

Return on Investment

28.3%

STR 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

$8,301

Deductible property tax

$1,732

Your total deduction

$11,962

Your adjusted annual income

$150,000 - $11,962 = $138,038

Taxes on $138,038 (30%)

$41,412

Your old tax bill

$45,000

Your new tax bill

$41,412

Estimated tax savings

$3,588

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