BNBCalc Short Term Rental Investment Analysis 117 18th Ave S, Lake Worth, FL 33460, USA

4 bed • 2 bath • 12 guests • $575,000

BNB

Calc

Report by:

Jeremy Werden

jeremy@investstr.com

Annual Revenue

$113,682

Profit (Cash Flow)

$35,725

Cap Rate

13.6%

Annual Revenue

$113,682

AirDNA projects $350/night at 62% occupancy ($79,257).

BNB Calc projects a 75% occupancy rate, $415 rate per night.

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

Return Metrics

41.9% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,725	$71,450	$107,176	$142,901	$178,627	$357,254	$1,071,763
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,593	$15,578	$23,974	$32,802	$42,084	$96,174	$517,500
Down Payment	$57,500	$57,500	$57,500	$57,500	$57,500	$57,500	$57,500
Property Appreciation	$17,250	$35,017	$53,318	$72,167	$91,582	$197,751	$820,675
Total Return	$118,069	$179,546	$241,968	$305,371	$369,794	$708,680	$2,467,438

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.9%

Cap Rate

13.6%

Return on Investment

71.04%

117 18th Ave S Lake Worth, Florida, 33460-5811

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,758/mo

Inquire about this property

Contact Jeremy

$113,682

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$35,725

Profit

Revenue

$113,682

Operating Expenses

$35,479

Operating Income

$78,204

Mortgage & Taxes

$42,478

Profit (Cash Flow)

$35,725

$85,250

Cash Investment

Down Payment

$57,500

Renos & Furnishing

$10,500

Closing Costs

$17,250

Total

$85,250

DSCR Ratio

Strong

1.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

41.9%

Cap Rate

13.6%

Return on Investment

71.04%

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

$25,681

Deductible property tax

$6,440

Your total deduction

$18,136

Your adjusted annual income

$150,000 - $18,136 = $131,864

Taxes on $131,864 (30%)

$39,559

Your old tax bill

$45,000

Your new tax bill

$39,559

Estimated tax savings

$5,441

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