BNBCalc Short Term Rental Investment Analysis 21480 Shannon Ave, Port Charlotte, FL 33952, USA

2 bed • 2 bath • 4 guests • $250,000

BNB

Calc

Annual Revenue

$40,217

Profit (Cash Flow)

$2,886

Cap Rate

8.8%

Annual Revenue

$40,217

AirDNA projects $143/night at 77% occupancy ($40,217).

BNB Calc projects a 77% occupancy rate, $143 rate per night.

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

Return Metrics

8.48% 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)	$2,886	$5,772	$8,658	$11,544	$14,431	$28,862	$86,586
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,824	$5,823	$9,006	$12,386	$15,974	$37,522	$230,000
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$33,210	$46,820	$60,847	$75,308	$90,224	$172,364	$693,401

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.48%

Cap Rate

8.76%

Return on Investment

38.85%

21480 Shannon Ave Port Charlotte, Florida, 33952-1627

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

$40,217

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,886

Profit

Revenue

$40,217

Operating Expenses

$18,308

Operating Income

$21,909

Mortgage & Taxes

$19,023

Profit (Cash Flow)

$2,886

$34,000

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$6,500

Closing Costs

$7,500

Total

$34,000

DSCR Ratio

Acceptable

1.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.48%

Cap Rate

8.76%

Return on Investment

38.85%

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

$13,645

Deductible property tax

$2,475

Your total deduction

$22,399

Your adjusted annual income

$150,000 - $22,399 = $127,601

Taxes on $127,601 (30%)

$38,280

Your old tax bill

$45,000

Your new tax bill

$38,280

Estimated tax savings

$6,720

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