BNBCalc Short Term Rental Investment Analysis 4954 Thames St E, Kissimmee, FL 34758, USA

4 bed • 3.5 bath • 5 guests • $407,000

BNB

Calc

Annual Revenue

$44,647

Profit (Cash Flow)

-$1,692

Cap Rate

6.3%

Annual Revenue

$44,647

AirDNA projects $191/night at 64% occupancy ($44,647).

BNB Calc projects a 64% occupancy rate, $191 rate per night.

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

Return Metrics

-1.61% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,691	-$3,383	-$5,075	-$6,766	-$8,458	-$16,916	-$50,750
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,998	$8,243	$12,750	$17,535	$22,615	$53,119	$325,600
Down Payment	$81,400	$81,400	$81,400	$81,400	$81,400	$81,400	$81,400
Property Appreciation	$12,210	$24,786	$37,739	$51,082	$64,824	$139,973	$580,895
Total Return	$95,916	$111,046	$126,815	$143,250	$160,381	$257,576	$937,145

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.61%

Cap Rate

6.33%

Return on Investment

13.89%

4954 Thames St E Kissimmee, Florida, 34758-2542

4 bed • 3.5 bath • 5 guests

Purchase Price

Est. $1,952/mo

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$44,647

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,692

Profit

Revenue

$44,647

Operating Expenses

$18,884

Operating Income

$25,763

Mortgage & Taxes

$27,455

Profit (Cash Flow)

-$1,692

$104,485

Cash Investment

Down Payment

$81,400

Renos & Furnishing

$10,875

Closing Costs

$12,210

Total

$104,485

DSCR Ratio

Weak

0.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.61%

Cap Rate

6.33%

Return on Investment

13.89%

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

$19,317

Deductible property tax

$4,029

Your total deduction

$43,513

Your adjusted annual income

$150,000 - $43,513 = $106,487

Taxes on $106,487 (30%)

$31,946

Your old tax bill

$45,000

Your new tax bill

$31,946

Estimated tax savings

$13,054

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