BNBCalc Short Term Rental Investment Analysis 2733 Via Cipriani, Clearwater, FL, USA

2 bed • 2 bath • 4 guests • $339,000

BNB

Calc

Annual Revenue

$35,896

Profit (Cash Flow)

-$4,718

Cap Rate

5.4%

Annual Revenue

$35,896

AirDNA projects $156/night at 63% occupancy ($35,896).

BNB Calc projects a 63% occupancy rate, $156 rate per night.

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

Return Metrics

-5.58% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,718	-$9,436	-$14,154	-$18,872	-$23,590	-$47,181	-$141,545
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$271,200	$271,200	$271,200	$271,200	$271,200	$271,200	$271,200
Down Payment	$67,800	$67,800	$67,800	$67,800	$67,800	$67,800	$67,800
Property Appreciation	$10,170	$20,645	$31,434	$42,547	$53,993	$116,587	$483,841
Total Return	$344,451	$350,208	$356,279	$362,674	$369,402	$408,405	$681,296

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.58%

Cap Rate

5.35%

Return on Investment

10.39%

2733 Via Cipriani Clearwater, Florida, 33764

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,626/mo

Inquire about this property

Contact Agent

Clearwater

Zoning

Laws

$35,896

Annual Revenue

Projected nightly rate is $156/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,718

Profit

Revenue

$35,896

Operating Expenses

$17,747

Operating Income

$18,150

Mortgage & Taxes

$22,868

Profit (Cash Flow)

-$4,718

$84,470

Cash Investment

Down Payment

$67,800

Renos & Furnishing

$6,500

Closing Costs

$10,170

Total

$84,470

DSCR Ratio

Weak

0.79

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.58%

Cap Rate

5.35%

Return on Investment

10.39%

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

$16,089

Deductible property tax

$3,356

Your total deduction

$39,199

Your adjusted annual income

$150,000 - $39,199 = $110,801

Taxes on $110,801 (30%)

$33,240

Your old tax bill

$45,000

Your new tax bill

$33,240

Estimated tax savings

$11,760

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