BNBCalc Short Term Rental Investment Analysis 1150 Hollister Dr, West Melbourne, FL 32904, USA

3 bed • 3 bath • 8 guests • $300,000

BNB

Calc

Annual Revenue

$53,757

Profit (Cash Flow)

$13,451

Cap Rate

11.2%

Annual Revenue

$53,757

AirDNA projects $223/night at 66% occupancy ($53,756).

BNB Calc projects a 66% occupancy rate, $223 rate per night.

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

Return Metrics

17.3% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,451	$26,902	$40,353	$53,804	$67,255	$134,511	$403,535
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,947	$6,076	$9,398	$12,925	$16,669	$39,154	$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	$85,398	$111,248	$137,569	$164,382	$191,707	$336,841	$1,131,714

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.3%

Cap Rate

11.22%

Return on Investment

32.66%

1150 Hollister Dr West Melbourne, Florida, 32904-8725

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$53,757

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,451

Profit

Revenue

$53,757

Operating Expenses

$20,068

Operating Income

$33,688

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$13,451

$77,750

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,750

Closing Costs

$9,000

Total

$77,750

DSCR Ratio

Strong

1.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.3%

Cap Rate

11.22%

Return on Investment

32.66%

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

$17,477

Your adjusted annual income

$150,000 - $17,477 = $132,523

Taxes on $132,523 (30%)

$39,757

Your old tax bill

$45,000

Your new tax bill

$39,757

Estimated tax savings

$5,243

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