BNBCalc Short Term Rental Investment Analysis 2279 L B McLeod Rd, Orlando, FL 32805, USA

2 bed • 1.5 bath • 6 guests • $89,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$44,837

Profit (Cash Flow)

$19,925

Cap Rate

29.1%

Annual Revenue

$44,837

AirDNA projects $198/night at 62% occupancy ($44,837).

BNB Calc projects a 62% occupancy rate, $198 rate per night.

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

Return Metrics

74.22% 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)	$19,924	$39,849	$59,774	$79,699	$99,624	$199,248	$597,745
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$874	$1,802	$2,788	$3,834	$4,945	$11,615	$71,200
Down Payment	$17,800	$17,800	$17,800	$17,800	$17,800	$17,800	$17,800
Property Appreciation	$2,670	$5,420	$8,252	$11,170	$14,175	$30,608	$127,026
Total Return	$41,269	$64,872	$88,615	$112,504	$136,544	$259,272	$813,771

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

74.22%

Cap Rate

29.13%

Return on Investment

87.42%

2279 L B McLeod Rd Orlando, Florida, 32805

2 bed • 1.5 bath • 6 guests

Purchase Price

Est. $427/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$44,837

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,925

Profit

Revenue

$44,837

Operating Expenses

$18,909

Operating Income

$25,928

Mortgage & Taxes

$6,004

Profit (Cash Flow)

$19,925

$26,845

Cash Investment

Down Payment

$17,800

Renos & Furnishing

$6,375

Closing Costs

$2,670

Total

$26,845

DSCR Ratio

Strong

4.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

74.22%

Cap Rate

29.13%

Return on Investment

87.42%

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

$4,224

Deductible property tax

$881

Your total deduction

-$10,228

Your adjusted annual income

$150,000 - -$10,228 = $160,228

Taxes on $160,228 (30%)

$48,068

Your old tax bill

$45,000

Your new tax bill

$48,068

Estimated tax savings

-$3,068

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