BNBCalc Short Term Rental Investment Analysis 1305 Leisure Ln, Eastpoint, FL 32328, USA

4 bed • 4 bath • 12 guests • $1,000,000

BNB

Calc

Annual Revenue

$123,248

Profit (Cash Flow)

$25,849

Cap Rate

9.3%

Annual Revenue

$123,248

AirDNA projects $444/night at 76% occupancy ($123,247).

BNB Calc projects a 76% occupancy rate, $444 rate per night.

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

Return Metrics

11.69% 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)	$25,848	$51,697	$77,546	$103,395	$129,244	$258,488	$775,465
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$1,055,848	$1,112,597	$1,170,273	$1,228,904	$1,288,518	$1,602,404	$3,202,728

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.69%

Cap Rate

9.33%

Return on Investment

29.71%

1305 Leisure Ln Eastpoint, Florida, 32328

4 bed • 4 bath • 12 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

$123,248

Annual Revenue

Projected nightly rate is $444/night at 76% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,849

Profit

Revenue

$123,248

Operating Expenses

$29,942

Operating Income

$93,306

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$25,849

$221,000

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$11,000

Closing Costs

$10,000

Total

$221,000

DSCR Ratio

Strong

1.38

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.69%

Cap Rate

9.33%

Return on Investment

29.71%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$74,737

Your adjusted annual income

$150,000 - $74,737 = $75,263

Taxes on $75,263 (30%)

$22,579

Your old tax bill

$45,000

Your new tax bill

$22,579

Estimated tax savings

$22,421

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