BNBCalc Short Term Rental Investment Analysis 3093 Rockefeller Wy, Kissimmee, FL 34747, USA

3 bed • 3.5 bath • 10 guests • $450,000

BNB

Calc

Annual Revenue

$63,151

Profit (Cash Flow)

$11,506

Cap Rate

9.3%

Annual Revenue

$63,151

AirDNA projects $247/night at 70% occupancy ($63,150).

BNB Calc projects a 70% occupancy rate, $247 rate per night.

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

Return Metrics

10.23% 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)	$11,505	$23,011	$34,516	$46,022	$57,527	$115,055	$345,165
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$475,005	$500,416	$526,243	$552,501	$579,200	$719,817	$1,437,433

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.23%

Cap Rate

9.3%

Return on Investment

26.18%

3093 Rockefeller Wy Kissimmee, Florida, 34747

3 bed • 3.5 bath • 10 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$63,151

Annual Revenue

AirDNA projects $247/night at 70% occupancy ($63,150.68).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,506

Profit

Revenue

$63,151

Operating Expenses

$21,290

Operating Income

$41,861

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$11,506

$112,375

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,875

Closing Costs

$13,500

Total

$112,375

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.23%

Cap Rate

9.3%

Return on Investment

26.18%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$21,357

Deductible property tax

$4,455

Your total deduction

$86,768

Your adjusted annual income

$150,000 - $86,768 = $63,232

Taxes on $63,232 (30%)

$18,970

Your old tax bill

$45,000

Your new tax bill

$18,970

Estimated tax savings

$26,030