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

4 bed • 3.5 bath • 10 guests • $399,900

BNB

Calc

Annual Revenue

$46,050

Profit (Cash Flow)

Cap Rate

6.7%

Annual Revenue

$46,050

AirDNA projects $197/night at 64% occupancy ($46,049).

BNB Calc projects a 64% occupancy rate, $197 rate per night.

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

Return Metrics

0% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7	$14	$22	$29	$37	$74	$224
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$319,920	$319,920	$319,920	$319,920	$319,920	$319,920	$319,920
Down Payment	$79,980	$79,980	$79,980	$79,980	$79,980	$79,980	$79,980
Property Appreciation	$11,997	$24,353	$37,081	$50,190	$63,693	$137,532	$570,762
Total Return	$411,904	$424,268	$437,003	$450,120	$463,631	$537,506	$970,886

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

Cap Rate

6.74%

Return on Investment

15.49%

4954 Thames St E Kissimmee, Florida, 34758-2542

4 bed • 3.5 bath • 10 guests

Purchase Price

Est. $1,918/mo

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$46,050

Annual Revenue

AirDNA projects $197/night at 64% occupancy ($46,049.96).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7

Profit

Revenue

$46,050

Operating Expenses

$19,066

Operating Income

$26,983

Mortgage & Taxes

$26,976

Profit (Cash Flow)

$102,852

Cash Investment

Down Payment

$79,980

Renos & Furnishing

$10,875

Closing Costs

$11,997

Total

$102,852

DSCR Ratio

Acceptable

1.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

Cap Rate

6.74%

Return on Investment

15.49%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$18,980

Deductible property tax

$3,959

Your total deduction

$88,221

Your adjusted annual income

$150,000 - $88,221 = $61,779

Taxes on $61,779 (30%)

$18,534

Your old tax bill

$45,000

Your new tax bill

$18,534

Estimated tax savings

$26,466