BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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)

$7

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

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7$14$22$29$37$74$224
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$3,928$8,099$12,527$17,229$22,220$52,192$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$95,913$112,448$129,611$147,430$165,931$269,779$970,886

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0%

Cap Rate

6.74%

Return on Investment

15.49%

property-location

4954 Thames St E Kissimmee, Florida, 34758-2542

4 bed • 3.5 bath • 10 guests

Est. $1,918/mo

Agent

Inquire about this property

Contact Agent

Kissimmee

Zoning


Laws

$46,050

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$7

Profit

Revenue

$46,050

Operating Expenses

$19,066

Operating Income

$26,983

Mortgage & Taxes

$26,976

Profit (Cash Flow)

$7

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

0%

Cap Rate

6.74%

Profit (Cummulative)

$7

$3,929

$10,875

$11,997

$0

Total Gain

$15,933

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

$18,980

Deductible property tax

$3,959

Your total deduction

$41,111

Your adjusted annual income

$150,000 - $41,111 = $108,889


Taxes on $108,889 (30%)

$32,667

Your old tax bill

$45,000

Your new tax bill

$32,667


Estimated tax savings

$12,333

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