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

Annual Revenue

$100,588

Profit (Cash Flow)

$35,644

Cap Rate

12.9%

Annual Revenue

$100,588

AirDNA projects $342/night at 65% occupancy ($81,193).

BNB Calc projects a 68% occupancy rate, $405 rate per night.

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

Return Metrics

24.96% 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)	$35,644	$71,288	$106,932	$142,576	$178,220	$356,440	$1,069,321
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$460,000	$460,000	$460,000	$460,000	$460,000	$460,000	$460,000
Down Payment	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000
Property Appreciation	$17,250	$35,017	$53,318	$72,167	$91,582	$197,751	$820,675
Total Return	$627,894	$681,305	$735,250	$789,743	$844,802	$1,129,192	$2,464,997

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.96%

Cap Rate

12.94%

Return on Investment

41.01%

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 Agent

$100,588

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$35,644

Profit

Revenue

$100,588

Operating Expenses

$26,156

Operating Income

$74,432

Mortgage & Taxes

$38,788

Profit (Cash Flow)

$35,644

$142,750

Cash Investment

Down Payment

$115,000

Renos & Furnishing

$10,500

Closing Costs

$17,250

Total

$142,750

DSCR Ratio

Strong

1.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.96%

Cap Rate

12.94%

Return on Investment

41.01%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$22,769

Your adjusted annual income

$150,000 - $22,769 = $127,231

Taxes on $127,231 (30%)

$38,169

Your old tax bill

$45,000

Your new tax bill

$38,169

Estimated tax savings

$6,831

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