BNBCalc Short Term Rental Investment Analysis 2320 Lelani Cir, Davenport, FL 33897, USA

8 bed • 6 bath • 20 guests • $1,000,000

BNB

Calc

Report by:

cknturillo@yahoo.com

Annual Revenue

$174,879

Profit (Cash Flow)

$74,305

Cap Rate

13.9%

Annual Revenue

$174,879

AirDNA projects $489/night at 75% occupancy ($133,953).

BNB Calc projects a 84% occupancy rate, $570 rate per night.

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

Return Metrics

21.26% 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)	$74,304	$148,609	$222,913	$297,218	$371,523	$743,046	$2,229,139
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,165	$14,846	$23,078	$31,903	$41,361	$99,879	$699,999
Down Payment	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$411,470	$524,355	$638,719	$754,630	$872,158	$1,486,842	$4,656,401

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.26%

Cap Rate

13.9%

Return on Investment

31.89%

2320 Lelani Cir Davenport, Florida, 33897

8 bed • 6 bath • 20 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

Davenport

Zoning

Laws

$174,879

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$74,305

Profit

Revenue

$174,879

Operating Expenses

$35,814

Operating Income

$139,065

Mortgage & Taxes

$64,760

Profit (Cash Flow)

$74,305

$349,500

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$19,500

Closing Costs

$30,000

Total

$349,500

DSCR Ratio

Strong

2.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.26%

Cap Rate

13.9%

Return on Investment

31.89%

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

$48,264

Deductible property tax

$9,100

Your total deduction

$30,155

Your adjusted annual income

$150,000 - $30,155 = $119,845

Taxes on $119,845 (30%)

$35,954

Your old tax bill

$45,000

Your new tax bill

$35,954

Estimated tax savings

$9,046

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