BNBCalc Short Term Rental Investment Analysis 3522 W Price Ave, Tampa, FL 33611, USA

4 bed • 3 bath • 16 guests • $600,000

BNB

Calc

Annual Revenue

$106,359

Profit (Cash Flow)

$36,820

Cap Rate

13.2%

Annual Revenue

$106,359

AirDNA projects $364/night at 80% occupancy ($106,359).

BNB Calc projects a 80% occupancy rate, $364 rate per night.

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

Return Metrics

22.34% 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)	$36,819	$73,639	$110,459	$147,279	$184,099	$368,198	$1,104,596
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,262	$12,911	$19,971	$27,465	$35,422	$83,202	$510,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$151,082	$213,091	$276,067	$340,050	$405,086	$747,751	$2,560,953

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.34%

Cap Rate

13.24%

Return on Investment

37.07%

3522 W Price Ave Tampa, Florida, 33611-3636

4 bed • 3 bath • 16 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$106,359

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$36,820

Profit

Revenue

$106,359

Operating Expenses

$26,907

Operating Income

$79,452

Mortgage & Taxes

$42,632

Profit (Cash Flow)

$36,820

$164,750

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$56,750

Closing Costs

$18,000

Total

$164,750

DSCR Ratio

Strong

1.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.34%

Cap Rate

13.24%

Return on Investment

37.07%

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

$30,256

Deductible property tax

$5,940

Your total deduction

$30,074

Your adjusted annual income

$150,000 - $30,074 = $119,926

Taxes on $119,926 (30%)

$35,978

Your old tax bill

$45,000

Your new tax bill

$35,978

Estimated tax savings

$9,022

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