BNBCalc Short Term Rental Investment Analysis 2809 W Sitios St, Tampa, FL 33629, USA

2 bed • 2 bath • 6 guests • $625,000

BNB

Calc

Annual Revenue

$54,304

Profit (Cash Flow)

-$7,996

Cap Rate

5.5%

Annual Revenue

$54,304

AirDNA projects $236/night at 63% occupancy ($54,304).

BNB Calc projects a 63% occupancy rate, $236 rate per night.

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

Return Metrics

-5.32% 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)	-$7,995	-$15,991	-$23,986	-$31,982	-$39,978	-$79,956	-$239,869
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,140	$12,658	$19,579	$26,927	$34,728	$81,571	$500,000
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$18,750	$38,062	$57,954	$78,443	$99,546	$214,947	$892,039
Total Return	$141,894	$159,730	$178,547	$198,387	$219,296	$341,562	$1,277,169

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.32%

Cap Rate

5.46%

Return on Investment

11.24%

2809 W Sitios St Tampa, Florida, 33629-6137

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,998/mo

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$54,304

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,996

Profit

Revenue

$54,304

Operating Expenses

$20,140

Operating Income

$34,165

Mortgage & Taxes

$42,161

Profit (Cash Flow)

-$7,996

$150,250

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$6,500

Closing Costs

$18,750

Total

$150,250

DSCR Ratio

Weak

0.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.32%

Cap Rate

5.46%

Return on Investment

11.24%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$70,810

Your adjusted annual income

$150,000 - $70,810 = $79,190

Taxes on $79,190 (30%)

$23,757

Your old tax bill

$45,000

Your new tax bill

$23,757

Estimated tax savings

$21,243

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