BNBCalc Short Term Rental Investment Analysis 200 Estero Blvd, Fort Myers Beach, FL 33931, USA

1 bed • 1 bath • 4 guests • $400,000

BNB

Calc

Annual Revenue

$83,203

Profit (Cash Flow)

$11,532

Cap Rate

9.6%

Annual Revenue

$83,203

AirDNA projects $268/night at 85% occupancy ($83,202).

BNB Calc projects a 85% occupancy rate, $268 rate per night.

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

Return Metrics

11.98% 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)	$11,531	$23,063	$34,595	$46,127	$57,658	$115,317	$345,953
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,929	$8,101	$12,530	$17,233	$22,226	$52,205	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$42,800	$90,179	$142,628	$200,690	$264,963	$705,442	$8,042,841
Total Return	$138,261	$201,344	$269,755	$344,050	$424,848	$952,966	$8,788,794

Property Appreciation:

10.7%

Revenue Appreciation:

Cash on Cash Return

11.98%

Cap Rate

9.62%

Return on Investment

60.53%

200 Estero Blvd Fort Myers Beach, Florida, 33931-2013

1 bed • 1 bath • 4 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$83,203

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,532

Profit

Revenue

$83,203

Operating Expenses

$44,688

Operating Income

$38,515

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$11,532

$96,250

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$4,250

Closing Costs

$12,000

Total

$96,250

DSCR Ratio

Strong

1.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

10.7%

Revenue Appreciation

Cash on Cash Return

11.98%

Cap Rate

9.62%

Return on Investment

60.53%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$28,682

Your adjusted annual income

$150,000 - $28,682 = $121,318

Taxes on $121,318 (30%)

$36,395

Your old tax bill

$45,000

Your new tax bill

$36,395

Estimated tax savings

$8,605

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