BNBCalc Short Term Rental Investment Analysis 1558 Moon Valley Dr, Davenport, FL 33896, USA

8 bed • 5 bath • 20 guests • $1,000,000

BNB

Calc

Annual Revenue

$133,292

Profit (Cash Flow)

$35,427

Cap Rate

10.3%

Annual Revenue

$133,292

AirDNA projects $514/night at 71% occupancy ($133,292).

BNB Calc projects a 71% occupancy rate, $514 rate per night.

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

Return Metrics

14.21% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,427	$70,854	$106,281	$141,709	$177,136	$354,273	$1,062,819
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,824	$20,254	$31,327	$43,083	$55,565	$130,514	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$275,251	$352,008	$430,336	$510,301	$591,975	$1,028,703	$3,490,081

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.21%

Cap Rate

10.28%

Return on Investment

30.19%

1558 Moon Valley Dr Davenport, Florida, 33896-6830

8 bed • 5 bath • 20 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

Davenport

Zoning

Laws

$133,292

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$35,427

Profit

Revenue

$133,292

Operating Expenses

$30,408

Operating Income

$102,884

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$35,427

$249,250

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$19,250

Closing Costs

$30,000

Total

$249,250

DSCR Ratio

Strong

1.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.21%

Cap Rate

10.28%

Return on Investment

30.19%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$66,297

Your adjusted annual income

$150,000 - $66,297 = $83,703

Taxes on $83,703 (30%)

$25,111

Your old tax bill

$45,000

Your new tax bill

$25,111

Estimated tax savings

$19,889

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