BNBCalc Short Term Rental Investment Analysis 410 26th St, West Palm Beach, FL 33407, USA

4 bed • 2 bath • 8 guests • $989,000

BNB

Calc

Annual Revenue

$113,792

Profit (Cash Flow)

$19,204

Cap Rate

8.7%

Annual Revenue

$113,792

AirDNA projects $465/night at 67% occupancy ($113,791).

BNB Calc projects a 67% occupancy rate, $465 rate per night.

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

Return Metrics

8.06% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,204	$38,408	$57,612	$76,816	$96,020	$192,040	$576,120
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$791,200	$791,200	$791,200	$791,200	$791,200	$791,200	$791,200
Down Payment	$197,800	$197,800	$197,800	$197,800	$197,800	$197,800	$197,800
Property Appreciation	$29,670	$60,230	$91,707	$124,128	$157,522	$340,133	$1,411,562
Total Return	$1,037,874	$1,087,638	$1,138,319	$1,189,944	$1,242,542	$1,521,173	$2,976,682

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.06%

Cap Rate

8.68%

Return on Investment

24.62%

410 26th St West Palm Beach, Florida, 33407-5414

4 bed • 2 bath • 8 guests

Purchase Price

Est. $4,744/mo

Inquire about this property

Contact Agent

West Palm Beach

Zoning

Laws

$113,792

Annual Revenue

AirDNA projects $465/night at 67% occupancy ($113,791.76).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,204

Profit

Revenue

$113,792

Operating Expenses

$27,873

Operating Income

$85,919

Mortgage & Taxes

$66,715

Profit (Cash Flow)

$19,204

$237,970

Cash Investment

Down Payment

$197,800

Renos & Furnishing

$10,500

Closing Costs

$29,670

Total

$237,970

DSCR Ratio

Strong

1.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.06%

Cap Rate

8.68%

Return on Investment

24.62%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$46,939

Deductible property tax

$9,791

Your total deduction

$194,077

Your adjusted annual income

$150,000 - $194,077 = -$44,077

Taxes on -$44,077 (30%)

-$13,223

Your old tax bill

$45,000

Your new tax bill

-$13,223

Estimated tax savings

$58,223