BNBCalc Short Term Rental Investment Analysis 1532 Still Dr, Clermont, FL 34714, USA

3 bed • 4 bath • 12 guests • $389,000

BNB

Calc

Annual Revenue

$51,280

Profit (Cash Flow)

$4,453

Cap Rate

7.9%

Annual Revenue

$51,280

AirDNA projects $183/night at 69% occupancy ($46,119).

BNB Calc projects a 72% occupancy rate, $195 rate per night.

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

Return Metrics

4.52% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,453	$8,906	$13,359	$17,812	$22,265	$44,531	$133,593
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$311,200	$311,200	$311,200	$311,200	$311,200	$311,200	$311,200
Down Payment	$77,800	$77,800	$77,800	$77,800	$77,800	$77,800	$77,800
Property Appreciation	$11,670	$23,690	$36,070	$48,822	$61,957	$133,783	$555,205
Total Return	$405,123	$421,596	$438,430	$455,635	$473,223	$567,314	$1,077,798

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.52%

Cap Rate

7.89%

Return on Investment

20.25%

1532 Still Dr Clermont, Florida, 34714-4413

3 bed • 4 bath • 12 guests

Purchase Price

Est. $1,866/mo

Inquire about this property

Contact Agent

Clermont

Zoning

Laws

$51,280

Annual Revenue

AirDNA projects $183/night at 69% occupancy ($46,119.35).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,453

Profit

Revenue

$51,280

Operating Expenses

$20,586

Operating Income

$30,694

Mortgage & Taxes

$26,241

Profit (Cash Flow)

$4,453

$98,470

Cash Investment

Down Payment

$77,800

Renos & Furnishing

$9,000

Closing Costs

$11,670

Total

$98,470

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.52%

Cap Rate

7.89%

Return on Investment

20.25%

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

$18,462

Deductible property tax

$3,851

Your total deduction

$80,897

Your adjusted annual income

$150,000 - $80,897 = $69,103

Taxes on $69,103 (30%)

$20,731

Your old tax bill

$45,000

Your new tax bill

$20,731

Estimated tax savings

$24,269

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