BNBCalc Short Term Rental Investment Analysis 424 SW 9th St, Cape Coral, FL 33991, USA

3 bed • 3 bath • 10 guests • $649,000

BNB

Calc

Annual Revenue

$130,575

Profit (Cash Flow)

$47,079

Cap Rate

15.4%

Annual Revenue

$130,575

AirDNA projects $353/night at 59% occupancy ($76,069).

BNB Calc projects a 65% occupancy rate, $550 rate per night.

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

Return Metrics

50.55% 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)	$47,079	$94,158	$141,237	$188,316	$235,395	$470,791	$1,412,375
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$584,100	$584,100	$584,100	$584,100	$584,100	$584,100	$584,100
Down Payment	$64,900	$64,900	$64,900	$64,900	$64,900	$64,900	$64,900
Property Appreciation	$19,470	$39,524	$60,179	$81,455	$103,368	$223,201	$926,293
Total Return	$715,549	$782,682	$850,417	$918,771	$987,764	$1,342,993	$2,987,668

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

50.55%

Cap Rate

15.35%

Return on Investment

78.74%

424 SW 9th St Cape Coral, Florida, 33991-2547

3 bed • 3 bath • 10 guests

Purchase Price

Est. $3,113/mo

Inquire about this property

Contact Agent

Cape Coral

Guide

Zoning

Market

Guide

Laws

Market Data

$130,575

Annual Revenue

Projected nightly rate is $353/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$47,079

Profit

Revenue

$130,575

Operating Expenses

$30,895

Operating Income

$99,680

Mortgage & Taxes

$52,601

Profit (Cash Flow)

$47,079

$93,120

Cash Investment

Down Payment

$64,900

Renos & Furnishing

$8,750

Closing Costs

$19,470

Total

$93,120

DSCR Ratio

Strong

1.90

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

50.55%

Cap Rate

15.35%

Return on Investment

78.74%

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

$36,408

Deductible property tax

$6,295

Your total deduction

$15,078

Your adjusted annual income

$150,000 - $15,078 = $134,922

Taxes on $134,922 (30%)

$40,477

Your old tax bill

$45,000

Your new tax bill

$40,477

Estimated tax savings

$4,523

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