BNBCalc Short Term Rental Investment Analysis 4210 Fillmore St, Hollywood, FL 33021, USA

5 bed • 3 bath • 12 guests • $919,000

BNB

Calc

Annual Revenue

$188,740

Profit (Cash Flow)

$89,131

Cap Rate

16.4%

Annual Revenue

$188,740

AirDNA projects $689/night at 75% occupancy ($188,739).

BNB Calc projects a 75% occupancy rate, $689 rate per night.

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

Return Metrics

39.76% 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)	$89,130	$178,261	$267,392	$356,523	$445,654	$891,308	$2,673,924
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$735,200	$735,200	$735,200	$735,200	$735,200	$735,200	$735,200
Down Payment	$183,800	$183,800	$183,800	$183,800	$183,800	$183,800	$183,800
Property Appreciation	$27,570	$55,967	$85,216	$115,342	$146,372	$316,059	$1,311,654
Total Return	$1,035,700	$1,153,228	$1,271,608	$1,390,865	$1,511,026	$2,126,367	$4,904,578

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

39.76%

Cap Rate

16.44%

Return on Investment

56.09%

4210 Fillmore St Hollywood, Florida, 33021-5955

5 bed • 3 bath • 12 guests

Purchase Price

Est. $4,408/mo

Inquire about this property

Contact Agent

Hollywood

Zoning

Laws

$188,740

Annual Revenue

Projected nightly rate is $689/night at 75% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$89,131

Profit

Revenue

$188,740

Operating Expenses

$37,616

Operating Income

$151,124

Mortgage & Taxes

$61,993

Profit (Cash Flow)

$89,131

$224,120

Cash Investment

Down Payment

$183,800

Renos & Furnishing

$12,750

Closing Costs

$27,570

Total

$224,120

DSCR Ratio

Strong

2.44

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

39.76%

Cap Rate

16.44%

Return on Investment

56.09%

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

$43,617

Deductible property tax

$9,098

Your total deduction

$3,672

Your adjusted annual income

$150,000 - $3,672 = $146,328

Taxes on $146,328 (30%)

$43,898

Your old tax bill

$45,000

Your new tax bill

$43,898

Estimated tax savings

$1,102

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