BNBCalc Short Term Rental Investment Analysis 1517 Southbury Dr, Kissimmee, FL 34744, USA

3 bed • 2.5 bath • 8 guests • $357,000

BNB

Calc

Annual Revenue

$37,207

Profit (Cash Flow)

-$4,792

Cap Rate

5.4%

Annual Revenue

$37,207

AirDNA projects $167/night at 61% occupancy ($37,207).

BNB Calc projects a 61% occupancy rate, $167 rate per night.

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

Return Metrics

-5.28% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,791	-$9,583	-$14,374	-$19,166	-$23,958	-$47,916	-$143,749
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,507	$7,230	$11,183	$15,380	$19,836	$46,593	$285,600
Down Payment	$71,400	$71,400	$71,400	$71,400	$71,400	$71,400	$71,400
Property Appreciation	$10,710	$21,741	$33,103	$44,806	$56,860	$122,778	$509,532
Total Return	$80,825	$90,788	$101,312	$112,420	$124,139	$192,855	$722,783

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.28%

Cap Rate

5.4%

Return on Investment

10.38%

1517 Southbury Dr Kissimmee, Florida, 34744

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $1,712/mo

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$37,207

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,792

Profit

Revenue

$37,207

Operating Expenses

$17,917

Operating Income

$19,290

Mortgage & Taxes

$24,082

Profit (Cash Flow)

-$4,792

$90,735

Cash Investment

Down Payment

$71,400

Renos & Furnishing

$8,625

Closing Costs

$10,710

Total

$90,735

DSCR Ratio

Weak

0.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.28%

Cap Rate

5.4%

Return on Investment

10.38%

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

$16,944

Deductible property tax

$3,534

Your total deduction

$41,349

Your adjusted annual income

$150,000 - $41,349 = $108,651

Taxes on $108,651 (30%)

$32,595

Your old tax bill

$45,000

Your new tax bill

$32,595

Estimated tax savings

$12,405

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