BNBCalc Short Term Rental Investment Analysis 4017 Church Creek Point, Largo, FL 33774, USA

3 bed • 2 bath • 9 guests • $950,000

BNB

Calc

Annual Revenue

$74,875

Profit (Cash Flow)

-$12,023

Cap Rate

5.5%

Annual Revenue

$74,875

Revenue data could not be found for this address

BNB Calc projects a 82% occupancy rate, $250 rate per night.

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

Return Metrics

-5.29% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,022	-$24,045	-$36,068	-$48,090	-$60,113	-$120,227	-$360,682
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000
Down Payment	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000
Property Appreciation	$28,500	$57,855	$88,090	$119,233	$151,310	$326,720	$1,355,899
Total Return	$966,477	$983,809	$1,002,022	$1,021,142	$1,041,196	$1,156,493	$1,945,217

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.29%

Cap Rate

5.48%

Return on Investment

11.37%

4017 Church Creek Point Largo, Florida, 33774-1000

3 bed • 2 bath • 9 guests

Purchase Price

Est. $4,557/mo

Inquire about this property

Contact Agent

Largo

Guide

Zoning

Guide

Laws

$74,875

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$12,023

Profit

Revenue

$74,875

Operating Expenses

$22,814

Operating Income

$52,061

Mortgage & Taxes

$64,084

Profit (Cash Flow)

-$12,023

$227,000

Cash Investment

Down Payment

$190,000

Renos & Furnishing

$8,500

Closing Costs

$28,500

Total

$227,000

DSCR Ratio

Weak

0.81

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.29%

Cap Rate

5.48%

Return on Investment

11.37%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$107,311

Your adjusted annual income

$150,000 - $107,311 = $42,689

Taxes on $42,689 (30%)

$12,807

Your old tax bill

$45,000

Your new tax bill

$12,807

Estimated tax savings

$32,193

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