BNBCalc Short Term Rental Investment Analysis 4332 SW Santa Barbara Pl, Cape Coral, FL 33914, USA

4 bed • 2 bath • 10 guests • $415,000

BNB

Calc

Annual Revenue

$61,544

Profit (Cash Flow)

$12,468

Cap Rate

9.8%

Annual Revenue

$61,544

AirDNA projects $337/night at 50% occupancy ($61,543).

BNB Calc projects a 50% occupancy rate, $337 rate per night.

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

Return Metrics

11.76% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,468	$24,936	$37,405	$49,873	$62,341	$124,683	$374,050
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,076	$8,405	$13,000	$17,879	$23,059	$54,163	$332,000
Down Payment	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000
Property Appreciation	$12,450	$25,273	$38,481	$52,086	$66,098	$142,725	$592,313
Total Return	$111,995	$141,615	$171,887	$202,839	$234,500	$404,572	$1,381,364

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.76%

Cap Rate

9.75%

Return on Investment

27.36%

4332 SW Santa Barbara Pl Cape Coral, Florida, 33914-8373

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,991/mo

Inquire about this property

Contact Agent

Cape Coral

Guide

Zoning

Market

Guide

Laws

Market Data

$61,544

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,468

Profit

Revenue

$61,544

Operating Expenses

$21,081

Operating Income

$40,463

Mortgage & Taxes

$27,995

Profit (Cash Flow)

$12,468

$105,950

Cash Investment

Down Payment

$83,000

Renos & Furnishing

$10,500

Closing Costs

$12,450

Total

$105,950

DSCR Ratio

Strong

1.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.76%

Cap Rate

9.75%

Return on Investment

27.36%

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

$19,696

Deductible property tax

$4,109

Your total deduction

$30,094

Your adjusted annual income

$150,000 - $30,094 = $119,906

Taxes on $119,906 (30%)

$35,972

Your old tax bill

$45,000

Your new tax bill

$35,972

Estimated tax savings

$9,028

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