BNBCalc Short Term Rental Investment Analysis 1124 Indian Mound Trail, Vero Beach, FL 32963, USA

5 bed • 4 bath • 14 guests • $1,400,000

BNB

Calc

Annual Revenue

$132,759

Profit (Cash Flow)

$7,981

Cap Rate

7.3%

Annual Revenue

$132,759

AirDNA projects $466/night at 78% occupancy ($132,758).

BNB Calc projects a 78% occupancy rate, $466 rate per night.

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

Return Metrics

2.38% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,980	$15,961	$23,941	$31,922	$39,903	$79,806	$239,419
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$13,753	$28,355	$43,858	$60,317	$77,791	$182,719	$1,120,000
Down Payment	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Property Appreciation	$42,000	$85,260	$129,817	$175,712	$222,983	$481,482	$1,998,167
Total Return	$343,734	$409,577	$477,618	$547,952	$620,678	$1,024,009	$3,637,586

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.38%

Cap Rate

7.31%

Return on Investment

19.02%

1124 Indian Mound Trail Vero Beach, Florida, 32963-2407

5 bed • 4 bath • 14 guests

Purchase Price

Est. $6,715/mo

Inquire about this property

Contact Agent

$132,759

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,981

Profit

Revenue

$132,759

Operating Expenses

$30,339

Operating Income

$102,420

Mortgage & Taxes

$94,440

Profit (Cash Flow)

$7,981

$335,000

Cash Investment

Down Payment

$280,000

Renos & Furnishing

$13,000

Closing Costs

$42,000

Total

$335,000

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.38%

Cap Rate

7.31%

Return on Investment

19.02%

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

$66,445

Deductible property tax

$13,860

Your total deduction

$132,509

Your adjusted annual income

$150,000 - $132,509 = $17,491

Taxes on $17,491 (30%)

$5,247

Your old tax bill

$45,000

Your new tax bill

$5,247

Estimated tax savings

$39,753

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