BNBCalc Short Term Rental Investment Analysis 1343 W Ocean Ave, Lantana, FL 33462, USA

3 bed • 2 bath • 6 guests • $399,000

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$67,731

Profit (Cash Flow)

$18,931

Cap Rate

11.5%

Annual Revenue

$67,731

AirDNA projects $244/night at 76% occupancy ($67,730).

BNB Calc projects a 76% occupancy rate, $244 rate per night.

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

Return Metrics

18.87% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,930	$37,861	$56,791	$75,722	$94,652	$189,305	$567,916
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,919	$8,081	$12,499	$17,190	$22,170	$52,075	$319,200
Down Payment	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800
Property Appreciation	$11,970	$24,299	$36,998	$50,078	$63,550	$137,222	$569,477
Total Return	$114,620	$150,041	$186,089	$222,790	$260,173	$458,403	$1,536,394

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.87%

Cap Rate

11.49%

Return on Investment

34.72%

1343 W Ocean Ave Lantana, Florida, 33462-2714

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,914/mo

Inquire about this property

Contact Agent

$67,731

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,931

Profit

Revenue

$67,731

Operating Expenses

$21,885

Operating Income

$45,846

Mortgage & Taxes

$26,915

Profit (Cash Flow)

$18,931

$100,270

Cash Investment

Down Payment

$79,800

Renos & Furnishing

$8,500

Closing Costs

$11,970

Total

$100,270

DSCR Ratio

Strong

1.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.87%

Cap Rate

11.49%

Return on Investment

34.72%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$21,771

Your adjusted annual income

$150,000 - $21,771 = $128,229

Taxes on $128,229 (30%)

$38,469

Your old tax bill

$45,000

Your new tax bill

$38,469

Estimated tax savings

$6,531

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