BNBCalc Short Term Rental Investment Analysis 1124 N 13th Terrace, Hollywood, FL 33019, USA

2 bed • 2 bath • 6 guests • $412,500

BNB

Calc

Annual Revenue

$53,154

Profit (Cash Flow)

$5,338

Cap Rate

8.0%

Annual Revenue

$53,154

AirDNA projects $231/night at 63% occupancy ($53,153).

BNB Calc projects a 63% occupancy rate, $231 rate per night.

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

Return Metrics

5.26% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,337	$10,675	$16,013	$21,351	$26,689	$53,379	$160,139
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$330,000	$330,000	$330,000	$330,000	$330,000	$330,000	$330,000
Down Payment	$82,500	$82,500	$82,500	$82,500	$82,500	$82,500	$82,500
Property Appreciation	$12,375	$25,121	$38,249	$51,772	$65,700	$141,865	$588,745
Total Return	$430,212	$448,297	$466,763	$485,624	$504,890	$607,745	$1,161,385

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.26%

Cap Rate

8.03%

Return on Investment

21.47%

1124 N 13th Terrace Hollywood, Florida, 33019-3116

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,979/mo

Inquire about this property

Contact Agent

Hollywood

Zoning

Laws

$53,154

Annual Revenue

Projected nightly rate is $231/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,338

Profit

Revenue

$53,154

Operating Expenses

$19,990

Operating Income

$33,164

Mortgage & Taxes

$27,826

Profit (Cash Flow)

$5,338

$101,375

Cash Investment

Down Payment

$82,500

Renos & Furnishing

$6,500

Closing Costs

$12,375

Total

$101,375

DSCR Ratio

Acceptable

1.19

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.26%

Cap Rate

8.03%

Return on Investment

21.47%

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

$19,578

Deductible property tax

$4,084

Your total deduction

$36,425

Your adjusted annual income

$150,000 - $36,425 = $113,575

Taxes on $113,575 (30%)

$34,073

Your old tax bill

$45,000

Your new tax bill

$34,073

Estimated tax savings

$10,927

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