BNBCalc Short Term Rental Investment Analysis 4720 Jefferson St, Hollywood, FL 33021, USA

3 bed • 2 bath • 8 guests • $840,000

BNB

Calc

Annual Revenue

$112,532

Profit (Cash Flow)

$76,507

Cap Rate

10.1%

Annual Revenue

$112,532

AirDNA projects $474/night at 65% occupancy ($112,531).

BNB Calc projects a 65% occupancy rate, $474 rate per night.

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

Return Metrics

8.75% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$76,506	$153,013	$229,519	$306,026	$382,532	$765,065	$2,295,196
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$840,000	$840,000	$840,000	$840,000	$840,000	$840,000	$840,000
Property Appreciation	$25,200	$51,156	$77,890	$105,427	$133,790	$288,889	$1,198,900
Total Return	$941,706	$1,044,169	$1,147,410	$1,251,453	$1,356,323	$1,893,955	$4,334,097

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.75%

Cap Rate

10.09%

Return on Investment

11.64%

4720 Jefferson St Hollywood, Florida, 33021-7624

3 bed • 2 bath • 8 guests

Purchase Price

Est. $4,029/mo

Inquire about this property

Contact Agent

Hollywood

Zoning

Laws

$112,532

Annual Revenue

AirDNA projects $474/night at 65% occupancy ($112,531.67).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$76,507

Profit

Revenue

$112,532

Operating Expenses

$27,709

Operating Income

$84,823

Mortgage & Taxes

$8,316

Profit (Cash Flow)

$76,507

$873,700

Cash Investment

Down Payment

$840,000

Renos & Furnishing

$8,500

Closing Costs

$25,200

Total

$873,700

DSCR Ratio

Strong

10.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.75%

Cap Rate

10.09%

Return on Investment

11.64%

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

Deductible property tax

$8,316

Your total deduction

$112,997

Your adjusted annual income

$150,000 - $112,997 = $37,003

Taxes on $37,003 (30%)

$11,101

Your old tax bill

$45,000

Your new tax bill

$11,101

Estimated tax savings

$33,899

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