BNBCalc Short Term Rental Investment Analysis 4411 NE 13th Terrace, Oakland Park, FL 33334, USA

3 bed • 2 bath • 8 guests • $749,000

BNB

Calc

Annual Revenue

$97,100

Profit (Cash Flow)

$20,872

Cap Rate

9.5%

Annual Revenue

$97,100

AirDNA projects $409/night at 65% occupancy ($97,100).

BNB Calc projects a 65% occupancy rate, $409 rate per night.

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

Return Metrics

11.54% 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)	$20,871	$41,743	$62,615	$83,487	$104,359	$208,719	$626,157
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$599,200	$599,200	$599,200	$599,200	$599,200	$599,200	$599,200
Down Payment	$149,800	$149,800	$149,800	$149,800	$149,800	$149,800	$149,800
Property Appreciation	$22,470	$45,614	$69,452	$94,006	$119,296	$257,593	$1,069,019
Total Return	$792,341	$836,357	$881,068	$926,493	$972,655	$1,215,312	$2,444,177

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.54%

Cap Rate

9.53%

Return on Investment

28.04%

4411 NE 13th Terrace Oakland Park, Florida, 33334-4726

3 bed • 2 bath • 8 guests

Purchase Price

Est. $3,593/mo

Inquire about this property

Contact Agent

$97,100

Annual Revenue

Projected nightly rate is $409/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,872

Profit

Revenue

$97,100

Operating Expenses

$25,703

Operating Income

$71,397

Mortgage & Taxes

$50,525

Profit (Cash Flow)

$20,872

$180,770

Cash Investment

Down Payment

$149,800

Renos & Furnishing

$8,500

Closing Costs

$22,470

Total

$180,770

DSCR Ratio

Strong

1.41

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.54%

Cap Rate

9.53%

Return on Investment

28.04%

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

$35,548

Deductible property tax

$7,415

Your total deduction

$54,503

Your adjusted annual income

$150,000 - $54,503 = $95,497

Taxes on $95,497 (30%)

$28,649

Your old tax bill

$45,000

Your new tax bill

$28,649

Estimated tax savings

$16,351

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