BNBCalc Short Term Rental Investment Analysis 1818 E 17th Ave, Tampa, FL 33605, USA

3 bed • 2 bath • 6 guests • $190,000

BNB

Calc

Annual Revenue

$42,887

Profit (Cash Flow)

$11,415

Cap Rate

12.8%

Annual Revenue

$42,887

AirDNA projects $206/night at 57% occupancy ($42,886).

BNB Calc projects a 56.99999999999999% occupancy rate, $206 rate per night.

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

Return Metrics

21.86% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,414	$22,829	$34,244	$45,659	$57,074	$114,148	$342,445
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,866	$3,848	$5,952	$8,185	$10,557	$24,797	$152,000
Down Payment	$38,000	$38,000	$38,000	$38,000	$38,000	$38,000	$38,000
Property Appreciation	$5,700	$11,571	$17,618	$23,846	$30,262	$65,344	$271,179
Total Return	$56,981	$76,248	$95,814	$115,691	$135,893	$242,290	$803,625

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.86%

Cap Rate

12.75%

Return on Investment

36.36%

1818 E 17th Ave Tampa, Florida, 33605-2630

3 bed • 2 bath • 6 guests

Purchase Price

Est. $911/mo

Inquire about this property

Contact Agent

$42,887

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,415

Profit

Revenue

$42,887

Operating Expenses

$18,655

Operating Income

$24,232

Mortgage & Taxes

$12,817

Profit (Cash Flow)

$11,415

$52,200

Cash Investment

Down Payment

$38,000

Renos & Furnishing

$8,500

Closing Costs

$5,700

Total

$52,200

DSCR Ratio

Strong

1.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.86%

Cap Rate

12.75%

Return on Investment

36.36%

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

$9,018

Deductible property tax

$1,881

Your total deduction

$8,581

Your adjusted annual income

$150,000 - $8,581 = $141,419

Taxes on $141,419 (30%)

$42,426

Your old tax bill

$45,000

Your new tax bill

$42,426

Estimated tax savings

$2,574

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