BNBCalc Short Term Rental Investment Analysis 14514 Winter Dr, Tampa, FL 33613, USA

3 bed • 2 bath • 6 guests • $105,000

BNB

Calc

Annual Revenue

$34,183

Profit (Cash Flow)

$9,576

Cap Rate

15.9%

Annual Revenue

$34,183

AirDNA projects $191/night at 61% occupancy ($42,554).

BNB Calc projects a 49% occupancy rate, $191 rate per night.

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

Return Metrics

29.33% 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)	$9,576	$19,152	$28,729	$38,305	$47,882	$95,764	$287,292
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$84,000	$84,000	$84,000	$84,000	$84,000	$84,000	$84,000
Down Payment	$21,000	$21,000	$21,000	$21,000	$21,000	$21,000	$21,000
Property Appreciation	$3,150	$6,394	$9,736	$13,178	$16,723	$36,111	$149,862
Total Return	$117,726	$130,547	$143,465	$156,484	$169,605	$236,875	$542,154

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.33%

Cap Rate

15.86%

Return on Investment

42.13%

14514 Winter Dr Tampa, Florida, 33613-2337

3 bed • 2 bath • 6 guests

Purchase Price

Est. $504/mo

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$34,183

Annual Revenue

AirDNA projects $191/night at 61% occupancy ($42,554.57).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,576

Profit

Revenue

$34,183

Operating Expenses

$17,524

Operating Income

$16,659

Mortgage & Taxes

$7,083

Profit (Cash Flow)

$9,576

$32,650

Cash Investment

Down Payment

$21,000

Renos & Furnishing

$8,500

Closing Costs

$3,150

Total

$32,650

DSCR Ratio

Strong

2.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.33%

Cap Rate

15.86%

Return on Investment

42.13%

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

$4,983

Deductible property tax

$1,040

Your total deduction

$15,283

Your adjusted annual income

$150,000 - $15,283 = $134,717

Taxes on $134,717 (30%)

$40,415

Your old tax bill

$45,000

Your new tax bill

$40,415

Estimated tax savings

$4,585