BNBCalc Short Term Rental Investment Analysis 2547 Shanti Dr, Kissimmee, FL 34746, USA

8 bed • 5 bath • 20 guests • $9,500,000

BNB

Calc

Annual Revenue

$112,521

Profit (Cash Flow)

-$556,027

Cap Rate

0.9%

Annual Revenue

$112,521

AirDNA projects $489/night at 63% occupancy ($112,520).

BNB Calc projects a 63% occupancy rate, $489 rate per night.

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

Return Metrics

-25.22% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$556,027	-$1,112,054	-$1,668,081	-$2,224,108	-$2,780,135	-$5,560,270	-$16,680,811
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$93,328	$192,414	$297,610	$409,295	$527,868	$1,239,884	$7,600,000
Down Payment	$1,900,000	$1,900,000	$1,900,000	$1,900,000	$1,900,000	$1,900,000	$1,900,000
Property Appreciation	$285,000	$578,550	$880,906	$1,192,333	$1,513,103	$3,267,205	$13,558,993
Total Return	$1,722,301	$1,558,909	$1,410,436	$1,277,521	$1,160,837	$846,819	$6,378,181

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-25.22%

Cap Rate

0.89%

Return on Investment

-8.06%

2547 Shanti Dr Kissimmee, Florida, 34746

8 bed • 5 bath • 20 guests

Purchase Price

Est. $45,566/mo

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$112,521

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$556,027

Profit

Revenue

$112,521

Operating Expenses

$27,708

Operating Income

$84,813

Mortgage & Taxes

$640,840

Profit (Cash Flow)

-$556,027

$2,204,250

Cash Investment

Down Payment

$1,900,000

Renos & Furnishing

$19,250

Closing Costs

$285,000

Total

$2,204,250

DSCR Ratio

Weak

0.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-25.22%

Cap Rate

0.89%

Return on Investment

-8.06%

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

$450,880

Deductible property tax

$94,050

Your total deduction

$1,499,832

Your adjusted annual income

$150,000 - $1,499,832 = -$1,349,832

Taxes on -$1,349,832 (30%)

-$404,950

Your old tax bill

$45,000

Your new tax bill

-$404,950

Estimated tax savings

$449,950

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