BNBCalc Short Term Rental Investment Analysis 4618 SW 75th Way, Davie, FL 33314, USA

2 bed • 2.5 bath • 5 guests • $399,995

BNB

Calc

Annual Revenue

$59,140

Profit (Cash Flow)

$11,390

Cap Rate

9.6%

Annual Revenue

$59,140

AirDNA projects $253/night at 64% occupancy ($59,140).

BNB Calc projects a 64% occupancy rate, $253 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)	$11,389	$22,779	$34,168	$45,558	$56,948	$113,896	$341,689
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$319,996	$319,996	$319,996	$319,996	$319,996	$319,996	$319,996
Down Payment	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999
Property Appreciation	$11,999	$24,359	$37,090	$50,202	$63,708	$137,564	$570,897
Total Return	$423,384	$447,134	$471,254	$495,756	$520,652	$651,456	$1,312,582

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.54%

Cap Rate

9.59%

Return on Investment

27.7%

4618 SW 75th Way Davie, Florida, 33314-4114

2 bed • 2.5 bath • 5 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

Davie

Zoning

Laws

$59,140

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,390

Profit

Revenue

$59,140

Operating Expenses

$20,768

Operating Income

$38,372

Mortgage & Taxes

$26,982

Profit (Cash Flow)

$11,390

$98,624

Cash Investment

Down Payment

$79,999

Renos & Furnishing

$6,625

Closing Costs

$12,000

Total

$98,624

DSCR Ratio

Strong

1.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.54%

Cap Rate

9.59%

Return on Investment

27.7%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$29,151

Your adjusted annual income

$150,000 - $29,151 = $120,849

Taxes on $120,849 (30%)

$36,255

Your old tax bill

$45,000

Your new tax bill

$36,255

Estimated tax savings

$8,745

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