BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2744 Northridge Drive East, Clearwater, FL, USA

4 bed • 2 bath • 8 guests • $700,000

BNB

Calc

Annual Revenue

$115,052

Profit (Cash Flow)

$29,876

Cap Rate

12.5%

Annual Revenue

$115,052

AirDNA projects $415/night at 67% occupancy ($101,556).

BNB Calc projects a 90% occupancy rate, $350 rate per night.

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


Return Metrics

37.11% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$29,876$59,752$89,628$119,504$149,380$298,760$896,282
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$665,000$665,000$665,000$665,000$665,000$665,000$665,000
Down Payment$35,000$35,000$35,000$35,000$35,000$35,000$35,000
Property Appreciation$40,600$83,554$129,000$177,083$227,953$530,140$3,098,989
Total Return$770,476$843,306$918,629$996,587$1,077,334$1,528,901$4,695,272

Property Appreciation:

5.8%

Revenue Appreciation:

0%

Cash on Cash Return

37.11%

Cap Rate

12.47%

Return on Investment

96.78%

property-location

2744 Northridge Dr E Clearwater, Florida, 33761-2318

4 bed • 2 bath • 8 guests

Est. $3,357/mo

Agent

Inquire about this property

Contact Agent

Clearwater

Zoning


Laws

$115,052

Annual Revenue


AirDNA projects $415/night at 67% occupancy ($101,556.09).

Top 101% of comparables

Top 101% of comparables


$29,876

Profit

Revenue

$115,052

Operating Expenses

$27,737

Operating Income

$87,315

Mortgage & Taxes

$57,439

Profit (Cash Flow)

$29,876

$80,500

Cash Investment

Down Payment

$35,000

Renos & Furnishing

$24,500

Closing Costs

$21,000

Total

$80,500

DSCR Ratio

Strong

1.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

5.8%

Revenue Appreciation

0%

Cash on Cash Return

37.11%

Cap Rate

12.47%

Profit (Cummulative)

$29,876

$665,000

$24,500

$40,600

$0

Total Gain

$77,909

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$42,783

Deductible property tax

$7,000

Your total deduction

$125,613

Your adjusted annual income

$150,000 - $125,613 = $24,387


Taxes on $24,387 (30%)

$7,316

Your old tax bill

$45,000

Your new tax bill

$7,316


Estimated tax savings

$37,684