BNBCalc Short Term Rental Investment Analysis 1217 SW 36th St, Cape Coral, FL 33914, USA

3 bed • 2 bath • 8 guests • $435,000

BNB

Calc

Annual Revenue

$67,190

Profit (Cash Flow)

$15,714

Cap Rate

10.6%

Annual Revenue

$67,190

AirDNA projects $292/night at 63% occupancy ($67,190).

BNB Calc projects a 63% occupancy rate, $292 rate per night.

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

Return Metrics

14.47% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,714	$31,428	$47,142	$62,856	$78,570	$157,140	$471,420
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$348,000	$348,000	$348,000	$348,000	$348,000	$348,000	$348,000
Down Payment	$87,000	$87,000	$87,000	$87,000	$87,000	$87,000	$87,000
Property Appreciation	$13,050	$26,491	$40,336	$54,596	$69,284	$149,603	$620,859
Total Return	$463,764	$492,919	$522,478	$552,452	$582,854	$741,743	$1,527,280

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.47%

Cap Rate

10.56%

Return on Investment

27.99%

1217 SW 36th St Cape Coral, Florida, 33914

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,086/mo

Inquire about this property

Contact Agent

Cape Coral

Guide

Zoning

Market

Guide

Laws

Market Data

$67,190

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,714

Profit

Revenue

$67,190

Operating Expenses

$21,215

Operating Income

$45,976

Mortgage & Taxes

$30,262

Profit (Cash Flow)

$15,714

$108,550

Cash Investment

Down Payment

$87,000

Renos & Furnishing

$8,500

Closing Costs

$13,050

Total

$108,550

DSCR Ratio

Strong

1.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.47%

Cap Rate

10.56%

Return on Investment

27.99%

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

$24,360

Deductible property tax

$4,220

Your total deduction

$31,263

Your adjusted annual income

$150,000 - $31,263 = $118,737

Taxes on $118,737 (30%)

$35,621

Your old tax bill

$45,000

Your new tax bill

$35,621

Estimated tax savings

$9,379

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