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

2 bed • 2 bath • 6 guests • $635,000

BNB

Calc

Annual Revenue

$47,029

Profit (Cash Flow)

-$9,924

Cap Rate

4.4%

Annual Revenue

$47,029

AirDNA projects $222/night at 58% occupancy ($47,028).

BNB Calc projects a 57.99999999999999% occupancy rate, $222 rate per night.

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

Return Metrics

-9.75% 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)	-$9,924	-$19,848	-$29,773	-$39,697	-$49,622	-$99,244	-$297,733
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,550	$23,459	$35,737	$48,396	$61,449	$133,043	$558,799
Down Payment	$76,200	$76,200	$76,200	$76,200	$76,200	$76,200	$76,200
Property Appreciation	$19,050	$38,671	$58,881	$79,698	$101,139	$218,386	$906,311
Total Return	$96,875	$118,481	$141,045	$164,597	$189,165	$328,385	$1,243,577

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.75%

Cap Rate

4.38%

Return on Investment

20.32%

2809 W Sitios St Tampa, Florida, 33629-6137

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,046/mo

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$47,029

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,924

Profit

Revenue

$47,029

Operating Expenses

$19,194

Operating Income

$27,835

Mortgage & Taxes

$37,760

Profit (Cash Flow)

-$9,924

$101,750

Cash Investment

Down Payment

$76,200

Renos & Furnishing

$6,500

Closing Costs

$19,050

Total

$101,750

DSCR Ratio

Weak

0.74

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.75%

Cap Rate

4.38%

Return on Investment

20.32%

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

$16,776

Deductible property tax

$6,477

Your total deduction

$65,634

Your adjusted annual income

$150,000 - $65,634 = $84,366

Taxes on $84,366 (30%)

$25,310

Your old tax bill

$45,000

Your new tax bill

$25,310

Estimated tax savings

$19,690

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