BNBCalc Short Term Rental Investment Analysis 417 N Victoria Park Rd, Fort Lauderdale, FL 33301, USA

2 bed • 2 bath • 6 guests • $1,195,000

BNB

Calc

Annual Revenue

$67,541

Profit (Cash Flow)

-$34,930

Cap Rate

3.8%

Annual Revenue

$67,541

AirDNA projects $268/night at 69% occupancy ($67,540).

BNB Calc projects a 69% occupancy rate, $268 rate per night.

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

Return Metrics

-12.41% 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)	-$34,930	-$69,860	-$104,791	-$139,721	-$174,651	-$349,303	-$1,047,910
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$956,000	$956,000	$956,000	$956,000	$956,000	$956,000	$956,000
Down Payment	$239,000	$239,000	$239,000	$239,000	$239,000	$239,000	$239,000
Property Appreciation	$35,850	$72,775	$110,808	$149,983	$190,332	$410,980	$1,705,578
Total Return	$1,195,919	$1,197,914	$1,201,017	$1,205,261	$1,210,680	$1,256,676	$1,852,668

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.41%

Cap Rate

3.82%

Return on Investment

4.49%

417 N Victoria Park Rd Fort Lauderdale, Florida, 33301-3780

2 bed • 2 bath • 6 guests

Purchase Price

Est. $5,732/mo

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$67,541

Annual Revenue

Projected nightly rate is $268/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$34,930

Profit

Revenue

$67,541

Operating Expenses

$21,860

Operating Income

$45,681

Mortgage & Taxes

$80,611

Profit (Cash Flow)

-$34,930

$281,350

Cash Investment

Down Payment

$239,000

Renos & Furnishing

$6,500

Closing Costs

$35,850

Total

$281,350

DSCR Ratio

Weak

0.57

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.41%

Cap Rate

3.82%

Return on Investment

4.49%

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

$56,716

Deductible property tax

$11,830

Your total deduction

$154,214

Your adjusted annual income

$150,000 - $154,214 = -$4,214

Taxes on -$4,214 (30%)

-$1,264

Your old tax bill

$45,000

Your new tax bill

-$1,264

Estimated tax savings

$46,264

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