BNBCalc Short Term Rental Investment Analysis 1032 NE 15th St, Cape Coral, FL, USA

3 bed • 2 bath • 6 guests • $365,000

BNB

Calc

Annual Revenue

$57,705

Profit (Cash Flow)

$12,502

Cap Rate

10.2%

Annual Revenue

$57,705

AirDNA projects $259/night at 61% occupancy ($57,704).

BNB Calc projects a 61% occupancy rate, $259 rate per night.

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

Return Metrics

13.52% 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)	$12,501	$25,003	$37,504	$50,006	$62,507	$125,015	$375,045
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,585	$7,392	$11,434	$15,725	$20,281	$47,637	$292,000
Down Payment	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000
Property Appreciation	$10,950	$22,228	$33,845	$45,810	$58,135	$125,529	$520,950
Total Return	$100,037	$127,624	$155,784	$184,542	$213,923	$371,182	$1,260,996

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.52%

Cap Rate

10.17%

Return on Investment

29.24%

1032 NE 15th St Cape Coral, Florida, 33909-1455

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,751/mo

Inquire about this property

Contact Agent

Cape Coral

Guide

Zoning

Market

Guide

Laws

Market Data

$57,705

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,502

Profit

Revenue

$57,705

Operating Expenses

$20,582

Operating Income

$37,123

Mortgage & Taxes

$24,622

Profit (Cash Flow)

$12,502

$92,450

Cash Investment

Down Payment

$73,000

Renos & Furnishing

$8,500

Closing Costs

$10,950

Total

$92,450

DSCR Ratio

Strong

1.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.52%

Cap Rate

10.17%

Return on Investment

29.24%

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

$17,323

Deductible property tax

$3,613

Your total deduction

$24,831

Your adjusted annual income

$150,000 - $24,831 = $125,169

Taxes on $125,169 (30%)

$37,551

Your old tax bill

$45,000

Your new tax bill

$37,551

Estimated tax savings

$7,449

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