BNBCalc Short Term Rental Investment Analysis 1228 NE 12th Terrace, Gainesville, FL 32601, USA

3 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Annual Revenue

$50,952

Profit (Cash Flow)

$14,384

Cap Rate

12.5%

Annual Revenue

$50,952

AirDNA projects $225/night at 62% occupancy ($50,951).

BNB Calc projects a 62% occupancy rate, $225 rate per night.

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

Return Metrics

21.79% 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)	$14,383	$28,767	$43,150	$57,534	$71,918	$143,836	$431,508
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$271,883	$293,992	$316,332	$338,911	$361,736	$479,815	$1,038,324

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.79%

Cap Rate

12.49%

Return on Investment

36.87%

1228 NE 12th Terrace Gainesville, Florida, 32601-4551

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

Gainesville

Zoning

Laws

$50,952

Annual Revenue

Projected nightly rate is $225/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,384

Profit

Revenue

$50,952

Operating Expenses

$19,704

Operating Income

$31,248

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$14,384

$66,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$8,500

Closing Costs

$7,500

Total

$66,000

DSCR Ratio

Strong

1.85

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.79%

Cap Rate

12.49%

Return on Investment

36.87%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$11,556

Your adjusted annual income

$150,000 - $11,556 = $138,444

Taxes on $138,444 (30%)

$41,533

Your old tax bill

$45,000

Your new tax bill

$41,533

Estimated tax savings

$3,467

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