BNBCalc Short Term Rental Investment Analysis 19175 NW 23rd Pl, Pembroke Pines, FL 33029, USA

4 bed • 2.5 bath • 12 guests • $100,000

BNB

Calc

Annual Revenue

$110,815

Profit (Cash Flow)

$76,583

Cap Rate

83.3%

Annual Revenue

$110,815

AirDNA projects $410/night at 58% occupancy ($86,855).

BNB Calc projects a 74% occupancy rate, $410 rate per night.

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

Return Metrics

227.75% 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)	$76,583	$153,166	$229,750	$306,333	$382,916	$765,833	$2,297,501
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$179,583	$259,256	$339,022	$418,884	$498,844	$900,225	$2,540,227

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

227.75%

Cap Rate

83.32%

Return on Investment

239.6%

19175 NW 23rd Pl Pembroke Pines, Florida, 33029-5346

4 bed • 2.5 bath • 12 guests

Purchase Price

Est. $480/mo

Inquire about this property

Contact Agent

Pembroke Pines

Zoning

Laws

$110,815

Annual Revenue

Projected nightly rate is $410/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$76,583

Profit

Revenue

$110,815

Operating Expenses

$27,486

Operating Income

$83,329

Mortgage & Taxes

$6,746

Profit (Cash Flow)

$76,583

$33,625

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$10,625

Closing Costs

$3,000

Total

$33,625

DSCR Ratio

Strong

12.35

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

227.75%

Cap Rate

83.32%

Return on Investment

239.6%

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

$4,746

Deductible property tax

$990

Your total deduction

-$65,210

Your adjusted annual income

$150,000 - -$65,210 = $215,210

Taxes on $215,210 (30%)

$64,563

Your old tax bill

$45,000

Your new tax bill

$64,563

Estimated tax savings

-$19,563

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