BNBCalc Short Term Rental Investment Analysis 201 W Laurel St, Tampa, FL 33602, USA

4 bed • 2.5 bath • 10 guests • $741,000

BNB

Calc

Annual Revenue

$92,239

Profit (Cash Flow)

$17,182

Cap Rate

9.1%

Annual Revenue

$92,239

AirDNA projects $366/night at 69% occupancy ($92,238).

BNB Calc projects a 69% occupancy rate, $366 rate per night.

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

Return Metrics

9.49% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,182	$34,364	$51,546	$68,728	$85,910	$171,821	$515,464
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$592,800	$592,800	$592,800	$592,800	$592,800	$592,800	$592,800
Down Payment	$148,200	$148,200	$148,200	$148,200	$148,200	$148,200	$148,200
Property Appreciation	$22,230	$45,126	$68,710	$93,002	$118,022	$254,842	$1,057,601
Total Return	$780,412	$820,491	$861,257	$902,730	$944,932	$1,167,663	$2,314,066

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.49%

Cap Rate

9.06%

Return on Investment

25.78%

201 W Laurel St Tampa, Florida, 33602

4 bed • 2.5 bath • 10 guests

Purchase Price

Est. $3,554/mo

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$92,239

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,182

Profit

Revenue

$92,239

Operating Expenses

$25,071

Operating Income

$67,168

Mortgage & Taxes

$49,986

Profit (Cash Flow)

$17,182

$181,055

Cash Investment

Down Payment

$148,200

Renos & Furnishing

$10,625

Closing Costs

$22,230

Total

$181,055

DSCR Ratio

Strong

1.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.49%

Cap Rate

9.06%

Return on Investment

25.78%

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

$35,169

Deductible property tax

$7,336

Your total deduction

$57,694

Your adjusted annual income

$150,000 - $57,694 = $92,306

Taxes on $92,306 (30%)

$27,692

Your old tax bill

$45,000

Your new tax bill

$27,692

Estimated tax savings

$17,308

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