BNBCalc Short Term Rental Investment Analysis 2336 W Walnut St, Tampa, FL 33607, USA

3 bed • 2 bath • 9 guests • $294,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$57,519

Profit (Cash Flow)

$17,129

Cap Rate

12.6%

Annual Revenue

$57,519

AirDNA projects $254/night at 62% occupancy ($57,518).

BNB Calc projects a 62% occupancy rate, $254 rate per night.

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

Return Metrics

22.5% 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)	$17,128	$34,257	$51,386	$68,515	$85,644	$171,288	$513,866
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$235,200	$235,200	$235,200	$235,200	$235,200	$235,200	$235,200
Down Payment	$58,800	$58,800	$58,800	$58,800	$58,800	$58,800	$58,800
Property Appreciation	$8,820	$17,904	$27,261	$36,899	$46,826	$101,111	$419,615
Total Return	$319,948	$346,162	$372,648	$399,415	$426,471	$566,400	$1,227,481

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.5%

Cap Rate

12.57%

Return on Investment

37.88%

2336 W Walnut St Tampa, Florida, 33607-3446

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,410/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$57,519

Annual Revenue

Projected nightly rate is $254/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,129

Profit

Revenue

$57,519

Operating Expenses

$20,557

Operating Income

$36,961

Mortgage & Taxes

$19,832

Profit (Cash Flow)

$17,129

$76,120

Cash Investment

Down Payment

$58,800

Renos & Furnishing

$8,500

Closing Costs

$8,820

Total

$76,120

DSCR Ratio

Strong

1.86

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.5%

Cap Rate

12.57%

Return on Investment

37.88%

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

$13,954

Deductible property tax

$2,911

Your total deduction

$13,170

Your adjusted annual income

$150,000 - $13,170 = $136,830

Taxes on $136,830 (30%)

$41,049

Your old tax bill

$45,000

Your new tax bill

$41,049

Estimated tax savings

$3,951

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