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 2782 NE 31st Ct, Lighthouse Point, FL 33064, USA

5 bed • 5 bath • 12 guests • $2,195,000

BNB

Calc

Report by:

erodri0820@gmail.com

Annual Revenue

$169,239

Profit (Cash Flow)

-$13,909

Cap Rate

6.1%

Annual Revenue

$169,239

AirDNA projects $724/night at 64% occupancy ($169,239).

BNB Calc projects a 64% occupancy rate, $724 rate per night.

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


Return Metrics

-2.68% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$13,909-$27,818-$41,728-$55,637-$69,547-$139,094-$417,283
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$21,563$44,457$68,763$94,568$121,965$286,478$1,756,000
Down Payment$439,000$439,000$439,000$439,000$439,000$439,000$439,000
Property Appreciation$65,850$133,675$203,535$275,491$349,606$754,896$3,132,841
Total Return$512,504$589,314$669,571$753,422$841,024$1,341,280$4,910,557

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.68%

Cap Rate

6.11%

Return on Investment

14.18%

property-location

2782 NE 31st Ct Lighthouse Point, Florida, 33064-8546

5 bed • 5 bath • 12 guests

Est. $10,528/mo

Agent

Inquire about this property

Contact Agent

$169,239

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$13,909

Profit

Revenue

$169,239

Operating Expenses

$35,081

Operating Income

$134,158

Mortgage & Taxes

$148,068

Profit (Cash Flow)

-$13,909

$518,100

Cash Investment

Down Payment

$439,000

Renos & Furnishing

$13,250

Closing Costs

$65,850

Total

$518,100

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.68%

Cap Rate

6.11%

Profit (Cummulative)

-$13,909

$21,564

$13,250

$65,850

$0

Total Gain

$73,504

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

$104,177

Deductible property tax

$21,730

Your total deduction

$233,193

Your adjusted annual income

$150,000 - $233,193 = -$83,193


Taxes on -$83,193 (30%)

-$24,958

Your old tax bill

$45,000

Your new tax bill

-$24,958


Estimated tax savings

$69,958

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