BNBCalc Short Term Rental Investment Analysis 1513 NE 26th Ave, Fort Lauderdale, FL 33304, USA

4 bed • 4.5 bath • 8 guests • $1,160,000

BNB

Calc

Annual Revenue

$218,270

Profit (Cash Flow)

$101,316

Cap Rate

15.6%

Annual Revenue

$218,270

AirDNA projects $747/night at 73% occupancy ($199,171).

BNB Calc projects a 80% occupancy rate, $747 rate per night.

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

Return Metrics

33.7% 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)	$101,315	$202,631	$303,947	$405,263	$506,579	$1,013,159	$3,039,477
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,438	$23,580	$36,468	$50,148	$64,669	$151,811	$927,999
Down Payment	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000
Property Appreciation	$56,840	$116,465	$179,011	$244,623	$313,450	$711,599	$3,712,172
Total Return	$401,594	$574,677	$751,427	$932,035	$1,116,698	$2,108,570	$7,911,649

Property Appreciation:

4.9%

Revenue Appreciation:

Cash on Cash Return

33.7%

Cap Rate

15.59%

Return on Investment

56.41%

1513 NE 26th Ave Fort Lauderdale, Florida, 33304-1519

4 bed • 4.5 bath • 8 guests

Purchase Price

Est. $5,564/mo

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$218,270

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$101,316

Profit

Revenue

$218,270

Operating Expenses

$37,339

Operating Income

$180,931

Mortgage & Taxes

$79,615

Profit (Cash Flow)

$101,316

$300,600

Cash Investment

Down Payment

$232,000

Renos & Furnishing

$33,800

Closing Costs

$34,800

Total

$300,600

DSCR Ratio

Strong

2.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

4.9%

Revenue Appreciation

Cash on Cash Return

33.7%

Cap Rate

15.59%

Return on Investment

56.41%

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

$54,869

Deductible property tax

$12,992

Your total deduction

$18,225

Your adjusted annual income

$150,000 - $18,225 = $131,775

Taxes on $131,775 (30%)

$39,533

Your old tax bill

$45,000

Your new tax bill

$39,533

Estimated tax savings

$5,467

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