BNBCalc Short Term Rental Investment Analysis 301 S Miramar Ave apt 304, Indialantic, FL 32903, USA

2 bed • 2 bath • 6 guests • $350,000

BNB

Calc

Report by:

newtoncolin1@gmail.com

Annual Revenue

$58,348

Profit (Cash Flow)

-$3,488

Cap Rate

6.9%

Annual Revenue

$58,348

AirDNA projects $225/night at 71% occupancy ($58,347).

BNB Calc projects a 71% occupancy rate, $225 rate per night.

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

Return Metrics

-6.7% 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)	-$3,487	-$6,975	-$10,462	-$13,950	-$17,438	-$34,876	-$104,629
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,868	$7,975	$12,335	$16,964	$21,878	$51,389	$315,000
Down Payment	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$45,880	$57,314	$69,326	$81,941	$95,186	$171,884	$744,912

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.7%

Cap Rate

6.92%

Return on Investment

20.92%

301 S Miramar Ave apt 304 Indialantic, Florida, 32903-3263

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$58,348

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,488

Profit

Revenue

$58,348

Operating Expenses

$34,097

Operating Income

$24,250

Mortgage & Taxes

$27,738

Profit (Cash Flow)

-$3,488

$52,000

Cash Investment

Down Payment

$35,000

Renos & Furnishing

$6,500

Closing Costs

$10,500

Total

$52,000

DSCR Ratio

Weak

0.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.7%

Cap Rate

6.92%

Return on Investment

20.92%

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

$18,688

Deductible property tax

$3,500

Your total deduction

$37,042

Your adjusted annual income

$150,000 - $37,042 = $112,958

Taxes on $112,958 (30%)

$33,887

Your old tax bill

$45,000

Your new tax bill

$33,887

Estimated tax savings

$11,113

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