BNBCalc Short Term Rental Investment Analysis 11430 3rd St E, Treasure Island, FL 33706, USA

1 bed • 1 bath • 4 guests • $300,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$39,227

Profit (Cash Flow)

$811

Cap Rate

7.0%

Annual Revenue

$39,227

AirDNA projects $179/night at 60% occupancy ($39,227).

BNB Calc projects a 60% occupancy rate, $179 rate per night.

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

Return Metrics

1.1% 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)	$810	$1,621	$2,431	$3,242	$4,053	$8,106	$24,318
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$309,810	$319,891	$330,249	$340,895	$351,835	$411,281	$752,497

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.1%

Cap Rate

7.01%

Return on Investment

17.41%

11430 3rd St E Treasure Island, Florida, 33706-4673

1 bed • 1 bath • 4 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

$39,227

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$811

Profit

Revenue

$39,227

Operating Expenses

$18,180

Operating Income

$21,048

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$811

$73,250

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$4,250

Closing Costs

$9,000

Total

$73,250

DSCR Ratio

Acceptable

1.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.1%

Cap Rate

7.01%

Return on Investment

17.41%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$29,496

Your adjusted annual income

$150,000 - $29,496 = $120,504

Taxes on $120,504 (30%)

$36,151

Your old tax bill

$45,000

Your new tax bill

$36,151

Estimated tax savings

$8,849

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