BNBCalc Short Term Rental Investment Analysis 109 SE 42nd St, Cape Coral, FL 33904, USA

3 bed • 2 bath • 6 guests • $550,000

BNB

Calc

Annual Revenue

$56,101

Profit (Cash Flow)

-$1,373

Cap Rate

6.5%

Annual Revenue

$56,101

AirDNA projects $240/night at 64% occupancy ($56,101).

BNB Calc projects a 64% occupancy rate, $240 rate per night.

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

Return Metrics

-1.01% 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)	-$1,372	-$2,745	-$4,118	-$5,491	-$6,864	-$13,729	-$41,189
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	$565,127	$580,749	$596,880	$613,537	$630,735	$725,424	$1,293,804

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.01%

Cap Rate

6.49%

Return on Investment

15.2%

109 SE 42nd St Cape Coral, Florida, 33904-8379

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

Cape Coral

Guide

Zoning

Market

Guide

Laws

Market Data

$56,101

Annual Revenue

Projected nightly rate is $240/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,373

Profit

Revenue

$56,101

Operating Expenses

$20,373

Operating Income

$35,728

Mortgage & Taxes

$37,101

Profit (Cash Flow)

-$1,373

$135,000

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$8,500

Closing Costs

$16,500

Total

$135,000

DSCR Ratio

Weak

0.96

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.01%

Cap Rate

6.49%

Return on Investment

15.2%

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

$57,034

Your adjusted annual income

$150,000 - $57,034 = $92,966

Taxes on $92,966 (30%)

$27,890

Your old tax bill

$45,000

Your new tax bill

$27,890

Estimated tax savings

$17,110

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