BNBCalc Short Term Rental Investment Analysis 316 Belfry Dr, Davenport, FL 33897, USA

5 bed • 4 bath • 12 guests • $600,000

BNB

Calc

Annual Revenue

$51,839

Profit (Cash Flow)

-$8,454

Cap Rate

5.3%

Annual Revenue

$51,839

AirDNA projects $249/night at 57% occupancy ($51,839).

BNB Calc projects a 56.99999999999999% occupancy rate, $249 rate per night.

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

Return Metrics

-5.59% 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)	-$8,454	-$16,908	-$25,362	-$33,816	-$42,270	-$84,541	-$253,623
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	$609,545	$619,631	$630,273	$641,488	$653,293	$721,808	$1,202,734

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.59%

Cap Rate

5.33%

Return on Investment

10.22%

316 Belfry Dr Davenport, Florida, 33897-6302

5 bed • 4 bath • 12 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

Davenport

Zoning

Laws

$51,839

Annual Revenue

AirDNA projects $249/night at 57% occupancy ($51,839.08).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,454

Profit

Revenue

$51,839

Operating Expenses

$19,819

Operating Income

$32,020

Mortgage & Taxes

$40,474

Profit (Cash Flow)

-$8,454

$151,000

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$13,000

Closing Costs

$18,000

Total

$151,000

DSCR Ratio

Weak

0.79

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.59%

Cap Rate

5.33%

Return on Investment

10.22%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$139,835

Your adjusted annual income

$150,000 - $139,835 = $10,165

Taxes on $10,165 (30%)

$3,049

Your old tax bill

$45,000

Your new tax bill

$3,049

Estimated tax savings

$41,951