BNBCalc Short Term Rental Investment Analysis 1019 13th Ave S, St. Petersburg, FL 33705, USA

4 bed • 3 bath • 8 guests • $550,000

BNB

Calc

Annual Revenue

$45,078

Profit (Cash Flow)

-$10,963

Cap Rate

4.8%

Annual Revenue

$45,078

AirDNA projects $242/night at 51% occupancy ($45,078).

BNB Calc projects a 51% occupancy rate, $242 rate per night.

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

Return Metrics

-7.98% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,963	-$21,926	-$32,889	-$43,852	-$54,815	-$109,630	-$328,891
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$555,536	$561,568	$568,110	$575,177	$582,785	$629,523	$1,006,102

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.98%

Cap Rate

4.75%

Return on Investment

7.97%

1019 13th Ave S St. Petersburg, Florida, 33705

4 bed • 3 bath • 8 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

St. Petersburg

Guide

Zoning

Market

Guide

Laws

Market Data

$45,078

Annual Revenue

Projected nightly rate is $242/night at 51% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$10,963

Profit

Revenue

$45,078

Operating Expenses

$18,940

Operating Income

$26,138

Mortgage & Taxes

$37,101

Profit (Cash Flow)

-$10,963

$137,250

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$10,750

Closing Costs

$16,500

Total

$137,250

DSCR Ratio

Weak

0.70

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.98%

Cap Rate

4.75%

Return on Investment

7.97%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$66,934

Your adjusted annual income

$150,000 - $66,934 = $83,066

Taxes on $83,066 (30%)

$24,920

Your old tax bill

$45,000

Your new tax bill

$24,920

Estimated tax savings

$20,080

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