BNBCalc Short Term Rental Investment Analysis 3614 29th Ave W, Bradenton, FL 34205, USA

3 bed • 2 bath • 8 guests • $390,000

BNB

Calc

Annual Revenue

$71,434

Profit (Cash Flow)

$17,969

Cap Rate

12.6%

Annual Revenue

$71,434

AirDNA projects $254/night at 77% occupancy ($71,434).

BNB Calc projects a 77% occupancy rate, $254 rate per night.

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

Return Metrics

16.3% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,968	$35,937	$53,906	$71,875	$89,844	$179,688	$539,064
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$312,000	$312,000	$312,000	$312,000	$312,000	$312,000	$312,000
Down Payment	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000
Property Appreciation	$11,700	$23,751	$36,163	$48,948	$62,116	$134,127	$556,632
Total Return	$419,668	$449,688	$480,069	$510,823	$541,960	$703,815	$1,485,696

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.3%

Cap Rate

12.58%

Return on Investment

29.28%

3614 29th Ave W Bradenton, Florida, 34205-2014

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,871/mo

Inquire about this property

Contact Agent

Bradenton

Guide

Zoning

Guide

Laws

$71,434

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,969

Profit

Revenue

$71,434

Operating Expenses

$22,366

Operating Income

$49,068

Mortgage & Taxes

$31,099

Profit (Cash Flow)

$17,969

$110,200

Cash Investment

Down Payment

$78,000

Renos & Furnishing

$20,500

Closing Costs

$11,700

Total

$110,200

DSCR Ratio

Strong

1.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.3%

Cap Rate

12.58%

Return on Investment

29.28%

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

$24,770

Deductible property tax

$3,627

Your total deduction

$24,732

Your adjusted annual income

$150,000 - $24,732 = $125,268

Taxes on $125,268 (30%)

$37,581

Your old tax bill

$45,000

Your new tax bill

$37,581

Estimated tax savings

$7,419

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