BNBCalc Short Term Rental Investment Analysis 2553 Dharma Cir, Kissimmee, FL 34746, USA

7 bed • 4.5 bath • 18 guests • $585,000

BNB

Calc

Annual Revenue

$98,002

Profit (Cash Flow)

$21,666

Cap Rate

12.3%

Annual Revenue

$98,002

AirDNA projects $336/night at 77% occupancy ($94,495).

BNB Calc projects a 86% occupancy rate, $312 rate per night.

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

Return Metrics

20.65% 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)	$21,665	$43,331	$64,996	$86,662	$108,328	$216,656	$649,969
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,348	$11,083	$17,232	$23,826	$30,897	$74,697	$526,499
Down Payment	$58,500	$58,500	$58,500	$58,500	$58,500	$58,500	$58,500
Property Appreciation	$17,550	$35,626	$54,245	$73,422	$93,175	$201,191	$834,948
Total Return	$103,063	$148,540	$194,974	$242,411	$290,900	$551,045	$2,069,918

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.65%

Cap Rate

12.33%

Return on Investment

42.49%

2553 Dharma Cir Kissimmee, Florida, 34746-5866

7 bed • 4.5 bath • 18 guests

Purchase Price

Est. $2,806/mo

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$98,002

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,666

Profit

Revenue

$98,002

Operating Expenses

$25,820

Operating Income

$72,182

Mortgage & Taxes

$50,516

Profit (Cash Flow)

$21,666

$104,875

Cash Investment

Down Payment

$58,500

Renos & Furnishing

$17,125

Closing Costs

$29,250

Total

$104,875

DSCR Ratio

Strong

1.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.65%

Cap Rate

12.33%

Return on Investment

42.49%

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

$36,513

Deductible property tax

$5,850

Your total deduction

$36,405

Your adjusted annual income

$150,000 - $36,405 = $113,595

Taxes on $113,595 (30%)

$34,078

Your old tax bill

$45,000

Your new tax bill

$34,078

Estimated tax savings

$10,922

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