BNBCalc Short Term Rental Investment Analysis 2669 Renatta Dr, Belleair Bluffs, FL 33770, USA

3 bed • 2 bath • 9 guests • $530,000

BNB

Calc

Annual Revenue

$67,804

Profit (Cash Flow)

$13,302

Cap Rate

8.7%

Annual Revenue

$67,804

AirDNA projects $273/night at 68% occupancy ($67,803).

BNB Calc projects a 68% occupancy rate, $273 rate per night.

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

Return Metrics

10.2% 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)	$13,302	$26,604	$39,906	$53,208	$66,510	$133,021	$399,063
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$423,999	$423,999	$423,999	$423,999	$423,999	$423,999	$423,999
Down Payment	$106,000	$106,000	$106,000	$106,000	$106,000	$106,000	$106,000
Property Appreciation	$15,900	$32,277	$49,145	$66,519	$84,415	$182,275	$756,449
Total Return	$559,202	$588,881	$619,051	$649,728	$680,925	$845,296	$1,685,512

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.2%

Cap Rate

8.66%

Return on Investment

27.1%

2669 Renatta Dr Belleair Bluffs, Florida, 33770-1773

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,542/mo

Inquire about this property

Contact Agent

$67,804

Annual Revenue

Projected nightly rate is $273/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,302

Profit

Revenue

$67,804

Operating Expenses

$21,895

Operating Income

$45,909

Mortgage & Taxes

$32,607

Profit (Cash Flow)

$13,302

$130,400

Cash Investment

Down Payment

$106,000

Renos & Furnishing

$8,500

Closing Costs

$15,900

Total

$130,400

DSCR Ratio

Strong

1.41

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.2%

Cap Rate

8.66%

Return on Investment

27.1%

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

$21,337

Deductible property tax

$4,982

Your total deduction

$39,440

Your adjusted annual income

$150,000 - $39,440 = $110,560

Taxes on $110,560 (30%)

$33,168

Your old tax bill

$45,000

Your new tax bill

$33,168

Estimated tax savings

$11,832

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