BNBCalc Short Term Rental Investment Analysis 3105 N Blvd, Tampa, FL 33603, USA

3 bed • 1 bath • 9 guests • $365,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$70,233

Profit (Cash Flow)

$23,401

Cap Rate

13.2%

Annual Revenue

$70,233

AirDNA projects $287/night at 57% occupancy ($59,750).

BNB Calc projects a 67% occupancy rate, $287 rate per night.

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

Return Metrics

25.38% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,400	$46,801	$70,202	$93,603	$117,003	$234,007	$702,022
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,585	$7,392	$11,434	$15,725	$20,281	$47,637	$292,000
Down Payment	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000
Property Appreciation	$10,950	$22,228	$33,845	$45,810	$58,135	$125,529	$520,950
Total Return	$110,936	$149,422	$188,482	$228,139	$268,420	$480,174	$1,587,973

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.38%

Cap Rate

13.15%

Return on Investment

41.14%

3105 N Blvd Tampa, Florida, 33603-5518

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,751/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$70,233

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,401

Profit

Revenue

$70,233

Operating Expenses

$22,210

Operating Income

$48,023

Mortgage & Taxes

$24,622

Profit (Cash Flow)

$23,401

$92,200

Cash Investment

Down Payment

$73,000

Renos & Furnishing

$8,250

Closing Costs

$10,950

Total

$92,200

DSCR Ratio

Strong

1.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.38%

Cap Rate

13.15%

Return on Investment

41.14%

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

$17,323

Deductible property tax

$3,613

Your total deduction

$13,898

Your adjusted annual income

$150,000 - $13,898 = $136,102

Taxes on $136,102 (30%)

$40,831

Your old tax bill

$45,000

Your new tax bill

$40,831

Estimated tax savings

$4,169

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