BNBCalc Short Term Rental Investment Analysis 1656 Forsythia Ct, St George Island, FL 32328, USA

4 bed • 3.5 bath • 12 guests • $900,000

BNB

Calc

Annual Revenue

$160,963

Profit (Cash Flow)

$50,995

Cap Rate

12.3%

Annual Revenue

$160,963

AirDNA projects $565/night at 72% occupancy ($148,581).

BNB Calc projects a 78% occupancy rate, $565 rate per night.

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

Return Metrics

19.62% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$50,995	$101,990	$152,985	$203,980	$254,975	$509,951	$1,529,855
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$977,995	$1,056,800	$1,136,439	$1,216,938	$1,298,322	$1,719,476	$3,714,391

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.62%

Cap Rate

12.27%

Return on Investment

33.22%

1656 Forsythia Ct Saint George Island, Florida, 32328-2204

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $4,317/mo

Inquire about this property

Contact Agent

$160,963

Annual Revenue

Projected nightly rate is $565/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$50,995

Profit

Revenue

$160,963

Operating Expenses

$50,459

Operating Income

$110,504

Mortgage & Taxes

$59,509

Profit (Cash Flow)

$50,995

$259,875

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$72,875

Closing Costs

$7,000

Total

$259,875

DSCR Ratio

Strong

1.86

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.62%

Cap Rate

12.27%

Return on Investment

33.22%

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

$44,879

Deductible property tax

$6,030

Your total deduction

$48,709

Your adjusted annual income

$150,000 - $48,709 = $101,291

Taxes on $101,291 (30%)

$30,387

Your old tax bill

$45,000

Your new tax bill

$30,387

Estimated tax savings

$14,613

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