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

3 bed • 2 bath • 10 guests • $560,000

BNB

Calc

Annual Revenue

$67,786

Profit (Cash Flow)

$8,118

Cap Rate

8.2%

Annual Revenue

$67,786

AirDNA projects $277/night at 67% occupancy ($67,785).

BNB Calc projects a 67% occupancy rate, $277 rate per night.

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

Return Metrics

5.91% 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)	$8,117	$16,235	$24,352	$32,470	$40,588	$81,176	$243,529
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$448,000	$448,000	$448,000	$448,000	$448,000	$448,000	$448,000
Down Payment	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000
Property Appreciation	$16,800	$34,104	$51,927	$70,284	$89,193	$192,593	$799,266
Total Return	$584,917	$610,339	$636,280	$662,755	$689,781	$833,769	$1,602,796

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.91%

Cap Rate

8.19%

Return on Investment

22.15%

2669 Renatta Dr Belleair Bluffs, Florida, 33770-1773

3 bed • 2 bath • 10 guests

Purchase Price

Est. $2,686/mo

Inquire about this property

Contact Agent

$67,786

Annual Revenue

Projected nightly rate is $277/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,118

Profit

Revenue

$67,786

Operating Expenses

$21,892

Operating Income

$45,894

Mortgage & Taxes

$37,776

Profit (Cash Flow)

$8,118

$137,300

Cash Investment

Down Payment

$112,000

Renos & Furnishing

$8,500

Closing Costs

$16,800

Total

$137,300

DSCR Ratio

Acceptable

1.21

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.91%

Cap Rate

8.19%

Return on Investment

22.15%

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

$26,578

Deductible property tax

$5,544

Your total deduction

$48,534

Your adjusted annual income

$150,000 - $48,534 = $101,466

Taxes on $101,466 (30%)

$30,440

Your old tax bill

$45,000

Your new tax bill

$30,440

Estimated tax savings

$14,560

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