BNBCalc Short Term Rental Investment Analysis 2356 Shanti Drive, Kissimmee, FL, USA

8 bed • 6 bath • 20 guests • $940,000

BNB

Calc

Report by:

phil@roseushg.com

Annual Revenue

$106,239

Profit (Cash Flow)

$15,938

Cap Rate

8.4%

Annual Revenue

$106,239

AirDNA projects $493/night at 59% occupancy ($106,238).

BNB Calc projects a 59% occupancy rate, $493 rate per night.

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

Return Metrics

6.76% 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)	$15,938	$31,876	$47,814	$63,752	$79,690	$159,380	$478,142
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,234	$19,038	$29,447	$40,498	$52,231	$122,683	$752,000
Down Payment	$188,000	$188,000	$188,000	$188,000	$188,000	$188,000	$188,000
Property Appreciation	$28,200	$57,246	$87,163	$117,978	$149,717	$323,281	$1,341,626
Total Return	$241,372	$296,161	$352,425	$410,229	$469,639	$793,345	$2,759,768

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.76%

Cap Rate

8.44%

Return on Investment

22.64%

2356 Shanti Dr Kissimmee, Florida, 34746

8 bed • 6 bath • 20 guests

Purchase Price

Est. $4,509/mo

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$106,239

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,938

Profit

Revenue

$106,239

Operating Expenses

$26,891

Operating Income

$79,348

Mortgage & Taxes

$63,409

Profit (Cash Flow)

$15,938

$235,700

Cash Investment

Down Payment

$188,000

Renos & Furnishing

$19,500

Closing Costs

$28,200

Total

$235,700

DSCR Ratio

Strong

1.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.76%

Cap Rate

8.44%

Return on Investment

22.64%

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

$44,613

Deductible property tax

$9,306

Your total deduction

$79,877

Your adjusted annual income

$150,000 - $79,877 = $70,123

Taxes on $70,123 (30%)

$21,037

Your old tax bill

$45,000

Your new tax bill

$21,037

Estimated tax savings

$23,963

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