BNBCalc Short Term Rental Investment Analysis 465 Ocean Course Ave, Reunion, FL 34747, USA

8 bed • 5 bath • 20 guests • $1,000,000

BNB

Calc

Annual Revenue

$168,041

Profit (Cash Flow)

$53,909

Cap Rate

13.3%

Annual Revenue

$168,041

AirDNA projects $568/night at 81% occupancy ($168,041).

BNB Calc projects a 81% occupancy rate, $568 rate per night.

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

Return Metrics

21.62% 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)	$53,909	$107,818	$161,727	$215,636	$269,545	$539,090	$1,617,270
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$799,999	$799,999	$799,999	$799,999	$799,999	$799,999	$799,999
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$1,083,909	$1,168,718	$1,254,454	$1,341,144	$1,428,819	$1,883,006	$4,044,532

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.62%

Cap Rate

13.31%

Return on Investment

36.37%

465 Ocean Course Ave Four Corners, Florida, 34747

8 bed • 5 bath • 20 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

$168,041

Annual Revenue

Projected nightly rate is $568/night at 81% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$53,909

Profit

Revenue

$168,041

Operating Expenses

$34,925

Operating Income

$133,116

Mortgage & Taxes

$79,207

Profit (Cash Flow)

$53,909

$249,250

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$19,250

Closing Costs

$30,000

Total

$249,250

DSCR Ratio

Strong

1.68

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.62%

Cap Rate

13.31%

Return on Investment

36.37%

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

$63,110

Deductible property tax

$9,100

Your total deduction

$50,914

Your adjusted annual income

$150,000 - $50,914 = $99,086

Taxes on $99,086 (30%)

$29,726

Your old tax bill

$45,000

Your new tax bill

$29,726

Estimated tax savings

$15,274

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