BNBCalc Short Term Rental Investment Analysis 30538 Island Club Dr, Deer Island, FL 32778, USA

4 bed • 3 bath • 12 guests • $600,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$83,528

Profit (Cash Flow)

$19,115

Cap Rate

9.9%

Annual Revenue

$83,528

AirDNA projects $297/night at 74% occupancy ($80,273).

BNB Calc projects a 77% occupancy rate, $297 rate per night.

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

Return Metrics

12.85% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,114	$38,229	$57,344	$76,459	$95,574	$191,149	$573,448
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$637,114	$674,769	$712,981	$751,765	$791,139	$997,499	$2,029,805

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.85%

Cap Rate

9.93%

Return on Investment

28.91%

30538 Island Club Dr Deer Island, Florida, 32778

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

$83,528

Annual Revenue

Projected nightly rate is $297/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,115

Profit

Revenue

$83,528

Operating Expenses

$23,939

Operating Income

$59,589

Mortgage & Taxes

$40,474

Profit (Cash Flow)

$19,115

$148,750

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$10,750

Closing Costs

$18,000

Total

$148,750

DSCR Ratio

Strong

1.47

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.85%

Cap Rate

9.93%

Return on Investment

28.91%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$41,810

Your adjusted annual income

$150,000 - $41,810 = $108,190

Taxes on $108,190 (30%)

$32,457

Your old tax bill

$45,000

Your new tax bill

$32,457

Estimated tax savings

$12,543

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