BNBCalc Short Term Rental Investment Analysis 3706 W Wyoming Ave, Tampa, FL 33611, USA

4 bed • 3 bath • 12 guests • $750,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$135,140

Profit (Cash Flow)

$51,191

Cap Rate

13.9%

Annual Revenue

$135,140

AirDNA projects $402/night at 74% occupancy ($108,652).

BNB Calc projects a 74% occupancy rate, $500 rate per night.

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

Return Metrics

27.93% 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)	$51,191	$102,382	$153,573	$204,764	$255,955	$511,910	$1,535,730
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$45,675	$69,545	$94,131	$119,455	$257,937	$1,070,446
Total Return	$823,691	$898,057	$973,118	$1,048,895	$1,125,410	$1,519,847	$3,356,176

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.93%

Cap Rate

13.93%

Return on Investment

43.85%

3706 W Wyoming Ave Tampa, Florida, 33611-4255

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,597/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$135,140

Annual Revenue

Projected nightly rate is $402/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$51,191

Profit

Revenue

$135,140

Operating Expenses

$30,648

Operating Income

$104,492

Mortgage & Taxes

$53,301

Profit (Cash Flow)

$51,191

$183,250

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$10,750

Closing Costs

$22,500

Total

$183,250

DSCR Ratio

Strong

1.96

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.93%

Cap Rate

13.93%

Return on Investment

43.85%

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

$38,782

Deductible property tax

$7,650

Your total deduction

$25,296

Your adjusted annual income

$150,000 - $25,296 = $124,704

Taxes on $124,704 (30%)

$37,411

Your old tax bill

$45,000

Your new tax bill

$37,411

Estimated tax savings

$7,589

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