BNBCalc Short Term Rental Investment Analysis 2614 SW 26th Ln, Miami, FL 33133, USA

4 bed • 2 bath • 5 guests • $700,000

BNB

Calc

Report by:

hunterheimer@yahoo.com

Annual Revenue

$94,803

Profit (Cash Flow)

$22,179

Cap Rate

9.9%

Annual Revenue

$94,803

AirDNA projects $412/night at 63% occupancy ($94,802).

BNB Calc projects a 63% occupancy rate, $412 rate per night.

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

Return Metrics

12.93% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,178	$44,357	$66,535	$88,714	$110,892	$221,785	$665,357
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,876	$14,177	$21,929	$30,158	$38,895	$91,359	$560,000
Down Payment	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$190,055	$241,165	$293,373	$346,729	$401,280	$693,887	$2,364,441

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.93%

Cap Rate

9.91%

Return on Investment

29.18%

2614 SW 26th Ln Miami, Florida, 33133-2234

4 bed • 2 bath • 5 guests

Purchase Price

Est. $3,357/mo

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$94,803

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,179

Profit

Revenue

$94,803

Operating Expenses

$25,404

Operating Income

$69,398

Mortgage & Taxes

$47,220

Profit (Cash Flow)

$22,179

$171,500

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$10,500

Closing Costs

$21,000

Total

$171,500

DSCR Ratio

Strong

1.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.93%

Cap Rate

9.91%

Return on Investment

29.18%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$48,618

Your adjusted annual income

$150,000 - $48,618 = $101,382

Taxes on $101,382 (30%)

$30,415

Your old tax bill

$45,000

Your new tax bill

$30,415

Estimated tax savings

$14,585

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