BNBCalc Short Term Rental Investment Analysis 330 SE 2nd Ave c4, Deerfield Beach, FL 33441, USA

3 bed • 2.5 bath • 6 guests • $419,000

BNB

Calc

Annual Revenue

$74,992

Profit (Cash Flow)

$23,899

Cap Rate

12.4%

Annual Revenue

$74,992

AirDNA projects $348/night at 59% occupancy ($74,991).

BNB Calc projects a 59% occupancy rate, $348 rate per night.

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

Return Metrics

22.76% 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)	$23,898	$47,797	$71,695	$95,594	$119,492	$238,985	$716,955
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$335,200	$335,200	$335,200	$335,200	$335,200	$335,200	$335,200
Down Payment	$83,800	$83,800	$83,800	$83,800	$83,800	$83,800	$83,800
Property Appreciation	$12,570	$25,517	$38,852	$52,588	$66,735	$144,100	$598,022
Total Return	$455,468	$492,314	$529,548	$567,182	$605,228	$802,086	$1,733,978

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.76%

Cap Rate

12.44%

Return on Investment

38.65%

330 SE 2nd Ave Deerfield Beach, Florida, 33441-4768

3 bed • 2.5 bath • 6 guests

Purchase Price

Est. $2,010/mo

Inquire about this property

Contact Agent

Deerfield Beach

Zoning

Laws

$74,992

Annual Revenue

Projected nightly rate is $348/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,899

Profit

Revenue

$74,992

Operating Expenses

$22,829

Operating Income

$52,163

Mortgage & Taxes

$28,264

Profit (Cash Flow)

$23,899

$104,995

Cash Investment

Down Payment

$83,800

Renos & Furnishing

$8,625

Closing Costs

$12,570

Total

$104,995

DSCR Ratio

Strong

1.85

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.76%

Cap Rate

12.44%

Return on Investment

38.65%

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

$19,886

Deductible property tax

$4,148

Your total deduction

$18,801

Your adjusted annual income

$150,000 - $18,801 = $131,199

Taxes on $131,199 (30%)

$39,360

Your old tax bill

$45,000

Your new tax bill

$39,360

Estimated tax savings

$5,640

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