BNBCalc Short Term Rental Investment Analysis 1404 NE 1st Ave., Fort Lauderdale, FL 33304, USA

3 bed • 2 bath • 7 guests • $470,000

BNB

Calc

Annual Revenue

$92,896

Profit (Cash Flow)

$41,183

Cap Rate

14.8%

Annual Revenue

$92,896

AirDNA projects $314/night at 66% occupancy ($75,693).

BNB Calc projects a 81% occupancy rate, $314 rate per night.

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

Return Metrics

89.33% 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)	$41,183	$82,366	$123,549	$164,732	$205,915	$411,830	$1,235,491
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$446,500	$446,500	$446,500	$446,500	$446,500	$446,500	$446,500
Down Payment	$23,500	$23,500	$23,500	$23,500	$23,500	$23,500	$23,500
Property Appreciation	$14,100	$28,623	$43,581	$58,989	$74,858	$161,640	$670,813
Total Return	$525,283	$580,989	$637,130	$693,721	$750,774	$1,043,471	$2,376,304

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

89.33%

Cap Rate

14.79%

Return on Investment

140.54%

1404 NE 1st Ave. Fort Lauderdale, Florida, 33304-1016

3 bed • 2 bath • 7 guests

Purchase Price

Est. $2,254/mo

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$92,896

Annual Revenue

Projected nightly rate is $314/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$41,183

Profit

Revenue

$92,896

Operating Expenses

$23,357

Operating Income

$69,540

Mortgage & Taxes

$28,357

Profit (Cash Flow)

$41,183

$46,100

Cash Investment

Down Payment

$23,500

Renos & Furnishing

$8,500

Closing Costs

$14,100

Total

$46,100

DSCR Ratio

Strong

2.45

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

89.33%

Cap Rate

14.79%

Return on Investment

140.54%

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

$12,608

Deductible property tax

$5,264

Your total deduction

$813

Your adjusted annual income

$150,000 - $813 = $149,187

Taxes on $149,187 (30%)

$44,756

Your old tax bill

$45,000

Your new tax bill

$44,756

Estimated tax savings

$244

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