BNBCalc Short Term Rental Investment Analysis 1329 Tuscola St, Clearwater, FL 33756, USA

5 bed • 3 bath • 10 guests • $420,000

BNB

Calc

Annual Revenue

$172,030

Profit (Cash Flow)

$84,342

Cap Rate

26.2%

Annual Revenue

$172,030

AirDNA projects $628/night at 75% occupancy ($172,029).

BNB Calc projects a 75% occupancy rate, $628 rate per night.

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

Return Metrics

77.13% 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)	$84,341	$168,683	$253,025	$337,367	$421,709	$843,418	$2,530,254
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$335,999	$335,999	$335,999	$335,999	$335,999	$335,999	$335,999
Down Payment	$84,000	$84,000	$84,000	$84,000	$84,000	$84,000	$84,000
Property Appreciation	$12,600	$25,578	$38,945	$52,713	$66,895	$144,444	$599,450
Total Return	$516,941	$614,261	$711,970	$810,080	$908,604	$1,407,862	$3,549,704

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

77.13%

Cap Rate

26.23%

Return on Investment

93.1%

1329 Tuscola St Clearwater, Florida, 33756-4253

5 bed • 3 bath • 10 guests

Purchase Price

Est. $2,014/mo

Inquire about this property

Contact Agent

Clearwater

Zoning

Laws

$172,030

Annual Revenue

AirDNA projects $628/night at 75% occupancy ($172,029.92).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$84,342

Profit

Revenue

$172,030

Operating Expenses

$61,848

Operating Income

$110,182

Mortgage & Taxes

$25,840

Profit (Cash Flow)

$84,342

$109,350

Cash Investment

Down Payment

$84,000

Renos & Furnishing

$12,750

Closing Costs

$12,600

Total

$109,350

DSCR Ratio

Strong

4.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

77.13%

Cap Rate

26.23%

Return on Investment

93.1%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$16,909

Deductible property tax

$3,948

Your total deduction

$7,977

Your adjusted annual income

$150,000 - $7,977 = $142,023

Taxes on $142,023 (30%)

$42,607

Your old tax bill

$45,000

Your new tax bill

$42,607

Estimated tax savings

$2,393