BNBCalc Short Term Rental Investment Analysis 2811 Atlantic Ave unit 101, Fernandina Beach, FL 32034, USA

3 bed • 3 bath • 9 guests • $1,000,000

BNB

Calc

Report by:

cknturillo@yahoo.com

Annual Revenue

$95,683

Profit (Cash Flow)

$2,707

Cap Rate

7.0%

Annual Revenue

$95,683

AirDNA projects $391/night at 67% occupancy ($95,682).

BNB Calc projects a 67% occupancy rate, $391 rate per night.

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

Return Metrics

1.13% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,707	$5,414	$8,122	$10,829	$13,536	$27,073	$81,220
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,824	$20,254	$31,327	$43,083	$55,565	$130,514	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$242,531	$286,568	$332,176	$379,421	$428,375	$701,503	$2,508,482

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.13%

Cap Rate

7.01%

Return on Investment

17.81%

2811 Atlantic Ave Fernandina Beach, Florida, 32034

3 bed • 3 bath • 9 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

Fernandina Beach

Guide

Zoning

Guide

Laws

$95,683

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,707

Profit

Revenue

$95,683

Operating Expenses

$25,519

Operating Income

$70,164

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$2,707

$238,750

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$8,750

Closing Costs

$30,000

Total

$238,750

DSCR Ratio

Acceptable

1.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.13%

Cap Rate

7.01%

Return on Investment

17.81%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$97,568

Your adjusted annual income

$150,000 - $97,568 = $52,432

Taxes on $52,432 (30%)

$15,729

Your old tax bill

$45,000

Your new tax bill

$15,729

Estimated tax savings

$29,271

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