BNBCalc Short Term Rental Investment Analysis 1033 Gulf Shore Blvd N, Naples, FL 34102, USA

4 bed • 4 bath • 12 guests • $1,100,000

BNB

Calc

Annual Revenue

$280,113

Profit (Cash Flow)

$156,416

Cap Rate

21.0%

Annual Revenue

$280,113

AirDNA projects $1,162/night at 66% occupancy ($280,112).

BNB Calc projects a 66% occupancy rate, $1,162 rate per night.

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

Return Metrics

59.24% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$156,415	$312,831	$469,247	$625,662	$782,078	$1,564,157	$4,692,471
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$10,806	$22,279	$34,460	$47,392	$61,121	$143,565	$880,000
Down Payment	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Property Appreciation	$33,000	$66,990	$101,999	$138,059	$175,201	$378,308	$1,569,988
Total Return	$420,222	$622,100	$825,707	$1,031,114	$1,238,401	$2,306,030	$7,362,460

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.24%

Cap Rate

20.96%

Return on Investment

75.84%

1033 Gulf Shore Blvd N Naples, Florida, 34102-5335

4 bed • 4 bath • 12 guests

Purchase Price

Est. $5,276/mo

Inquire about this property

Contact Agent

$280,113

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$156,416

Profit

Revenue

$280,113

Operating Expenses

$49,495

Operating Income

$230,618

Mortgage & Taxes

$74,203

Profit (Cash Flow)

$156,416

$264,000

Cash Investment

Down Payment

$220,000

Renos & Furnishing

$11,000

Closing Costs

$33,000

Total

$264,000

DSCR Ratio

Strong

3.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

59.24%

Cap Rate

20.96%

Return on Investment

75.84%

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

$52,207

Deductible property tax

$10,890

Your total deduction

-$45,923

Your adjusted annual income

$150,000 - -$45,923 = $195,923

Taxes on $195,923 (30%)

$58,777

Your old tax bill

$45,000

Your new tax bill

$58,777

Estimated tax savings

-$13,777

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