BNBCalc Short Term Rental Investment Analysis 3622 W Carmen St, Tampa, FL 33609, USA

4 bed • 2 bath • 12 guests • $645,000

BNB

Calc

Annual Revenue

$69,988

Profit (Cash Flow)

$1,980

Cap Rate

7.4%

Annual Revenue

$69,988

AirDNA projects $286/night at 67% occupancy ($69,988).

BNB Calc projects a 67% occupancy rate, $286 rate per night.

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

Return Metrics

1.56% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,979	$3,959	$5,939	$7,918	$9,898	$19,796	$59,390
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$548,250	$548,250	$548,250	$548,250	$548,250	$548,250	$548,250
Down Payment	$96,750	$96,750	$96,750	$96,750	$96,750	$96,750	$96,750
Property Appreciation	$19,350	$39,280	$59,808	$80,953	$102,731	$221,826	$920,584
Total Return	$666,329	$688,239	$710,747	$733,871	$757,630	$886,622	$1,624,974

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.56%

Cap Rate

7.41%

Return on Investment

22.16%

3622 W Carmen St Tampa, Florida, 33609-1302

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,094/mo

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$69,988

Annual Revenue

Projected nightly rate is $286/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,980

Profit

Revenue

$69,988

Operating Expenses

$22,178

Operating Income

$47,810

Mortgage & Taxes

$45,830

Profit (Cash Flow)

$1,980

$126,600

Cash Investment

Down Payment

$96,750

Renos & Furnishing

$10,500

Closing Costs

$19,350

Total

$126,600

DSCR Ratio

Acceptable

1.04

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.56%

Cap Rate

7.41%

Return on Investment

22.16%

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

$32,526

Deductible property tax

$6,385

Your total deduction

$62,961

Your adjusted annual income

$150,000 - $62,961 = $87,039

Taxes on $87,039 (30%)

$26,112

Your old tax bill

$45,000

Your new tax bill

$26,112

Estimated tax savings

$18,888

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