BNBCalc Short Term Rental Investment Analysis 2144 Las Vegas Trl

4 bed • 2 bath • 10 guests • $305,900

BNB

Calc

Annual Revenue

$46,788

Profit (Cash Flow)

$6,390

Cap Rate

8.8%

Annual Revenue

$46,788

AirDNA projects $243/night at 48% occupancy ($42,602). Airbtics projects $210/night at 61% occupancy ($46,787). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 61% occupancy rate, $210 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,006	$43,447	$53,584	$72,433
Occupancy	46%	62%	73%	76%
Nightly Rate	$172	$197	$257	$272

Seasonality (Profit by Month)

Return Metrics

7.9% 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)	$6,390	$12,780	$19,170	$25,561	$31,951	$63,902	$191,708
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$244,720	$244,720	$244,720	$244,720	$244,720	$244,720	$244,720
Down Payment	$61,180	$61,180	$61,180	$61,180	$61,180	$61,180	$61,180
Property Appreciation	$9,177	$18,629	$28,365	$38,393	$48,721	$105,204	$436,599
Total Return	$321,467	$337,309	$353,436	$369,854	$386,573	$475,006	$934,208

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.9%

Cap Rate

8.83%

Return on Investment

22.96%

2144 Las Vegas Trail Navarre, Florida, 32566-7561

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,467/mo

Inquire about this property

Contact Agent

$305,900

Zestimate

$46,788

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $243/night at 48% occupancy.Projected nightly rate is $210/night at 61% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$6,390

Profit

Revenue

$46,788

Operating Expenses

$19,762

Operating Income

$27,025

Mortgage & Taxes

$20,635

Profit (Cash Flow)

$6,390

$80,857

Cash Investment

Down Payment

$61,180

Renos & Furnishing

$10,500

Closing Costs

$9,177

Total

$80,857

DSCR Ratio

Strong

1.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.9%

Cap Rate

8.83%

Return on Investment

22.96%

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

$14,518

Deductible property tax

$3,028

Your total deduction

$30,134

Your adjusted annual income

$150,000 - $30,134 = $119,866

Taxes on $119,866 (30%)

$35,960

Your old tax bill

$45,000

Your new tax bill

$35,960

Estimated tax savings

$9,040

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

17,816 sqft

Year built:

1995

Size:

1,923 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2077 Las Vegas Trl	3	2	1,978	-	22,738	2006	$325,000	53
2116 Las Vegas Trl	3	2	1,624	-	13,765	2001	$300,000	47
2299 Avenida De Sol	3	2	1,586	-	20,647	2018	$340,000	92
2078 Vizcaya Dr	3	3	2,812	-	29,969	2005	$373,000	24
2103 Avenida De Sol	4	2	3,358	-	16,335	2010	$425,000	106
8228 Escola St	3	2	2,538	-	19,994	2013	$400,000	39
8254 Montalban St	3	2	2,018	-	19,994	2010	$355,000	103
8351 Verdura St	3	2	1,456	-	19,994	1988	$312,900	-
8092 Fourth St	4	2	2,251	-	19,994	2013	$399,000	63
2040 Las Vegas Trl	3	2	1,624	-	18,208	2001	$328,500	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 17,816 sqft

Building area: 1,923 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R1 RESIDENTIAL

Land Use: Residential

Parcel Number: 18-2S-26-5575-00800-0060

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $189,011

County Est. Land Value: $38,000

Assessed Land Value: -

County Est. Structure Value: $151,011

Market Estimate: $332,935

Sale history

Date	Sale Price	% Financed	Buyer
07/26/19	$194,500	102%	Zachery T Stephen
11/30/17	$121,500	0%	Roxanne Lee
01/30/07	$159,000	100%	Johnny W Ellison Iii
Invalid Date	$84,000	102%	Larry D Jump, Brandy E Jump

Ownership

Name: Zachery T Stephen

Owner Occupied: Yes

Owner Mailing Address: 2144 Las Vegas Trl, Navarre, Fl 32566

Years Owned: 55

Home Equity: $50,100

Mortgage Balance Remaining: $244,800

Financed amount: 102%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No