BNBCalc Short Term Rental Investment Analysis 17254 La Brisa Ln, Summerland Key, FL 33042, USA

3 bed • 2 bath • 6 guests • $980,000

BNB

Calc

Annual Revenue

$138,062

Profit (Cash Flow)

$40,926

Cap Rate

10.9%

Annual Revenue

$138,062

AirDNA projects $807/night at 63% occupancy ($185,693).

BNB Calc projects a 63% occupancy rate, $600 rate per night.

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

Return Metrics

17.49% 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)	$40,926	$81,852	$122,779	$163,705	$204,632	$409,264	$1,227,792
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$784,000	$784,000	$784,000	$784,000	$784,000	$784,000	$784,000
Down Payment	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000
Property Appreciation	$29,400	$59,682	$90,872	$122,998	$156,088	$337,038	$1,398,717
Total Return	$1,050,326	$1,121,534	$1,193,651	$1,266,704	$1,340,720	$1,726,302	$3,606,510

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.49%

Cap Rate

10.92%

Return on Investment

34.18%

17254 La Brisa Ln Summerland Key, Florida, 33042-3652

3 bed • 2 bath • 6 guests

Purchase Price

Est. $4,700/mo

Inquire about this property

Contact Agent

$138,062

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$40,926

Profit

Revenue

$138,062

Operating Expenses

$31,028

Operating Income

$107,034

Mortgage & Taxes

$66,108

Profit (Cash Flow)

$40,926

$233,900

Cash Investment

Down Payment

$196,000

Renos & Furnishing

$8,500

Closing Costs

$29,400

Total

$233,900

DSCR Ratio

Strong

1.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.49%

Cap Rate

10.92%

Return on Investment

34.18%

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

$46,512

Deductible property tax

$9,702

Your total deduction

$57,333

Your adjusted annual income

$150,000 - $57,333 = $92,667

Taxes on $92,667 (30%)

$27,800

Your old tax bill

$45,000

Your new tax bill

$27,800

Estimated tax savings

$17,200

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