BNBCalc Short Term Rental Investment Analysis 2675 NE 37th Place Rd, Ocala, FL 34479, USA

3 bed • 2 bath • 7 guests • $345,000

BNB

Calc

Report by:

tedk.realestate@gmail.com

Annual Revenue

$54,962

Profit (Cash Flow)

$11,464

Cap Rate

10.1%

Annual Revenue

$54,962

AirDNA projects $198/night at 76% occupancy ($54,961).

BNB Calc projects a 76% occupancy rate, $198 rate per night.

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

Return Metrics

13.04% 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)	$11,464	$22,928	$34,392	$45,857	$57,321	$114,642	$343,927
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,389	$6,987	$10,807	$14,863	$19,169	$45,027	$276,000
Down Payment	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000
Property Appreciation	$10,350	$21,010	$31,990	$43,300	$54,949	$118,651	$492,405
Total Return	$94,203	$119,926	$146,191	$173,021	$200,440	$347,321	$1,181,333

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.04%

Cap Rate

10.06%

Return on Investment

28.68%

2675 NE 37th Place Rd Ocala, Florida, 34479-2110

3 bed • 2 bath • 7 guests

Purchase Price

Est. $1,655/mo

Inquire about this property

Contact Agent

$54,962

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,464

Profit

Revenue

$54,962

Operating Expenses

$20,225

Operating Income

$34,737

Mortgage & Taxes

$23,273

Profit (Cash Flow)

$11,464

$87,850

Cash Investment

Down Payment

$69,000

Renos & Furnishing

$8,500

Closing Costs

$10,350

Total

$87,850

DSCR Ratio

Strong

1.49

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.04%

Cap Rate

10.06%

Return on Investment

28.68%

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

$16,374

Deductible property tax

$3,415

Your total deduction

$23,887

Your adjusted annual income

$150,000 - $23,887 = $126,113

Taxes on $126,113 (30%)

$37,834

Your old tax bill

$45,000

Your new tax bill

$37,834

Estimated tax savings

$7,166

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