BNBCalc Short Term Rental Investment Analysis 5 Rollins Dr, Palm Coast, FL 32137, USA

4 bed • 2.5 bath • 10 guests • $699,000

BNB

Calc

Annual Revenue

$145,046

Profit (Cash Flow)

$60,328

Cap Rate

16.1%

Annual Revenue

$145,046

AirDNA projects $584/night at 68% occupancy ($145,045).

BNB Calc projects a 68% occupancy rate, $584 rate per night.

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

Return Metrics

50.06% 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)	$60,328	$120,656	$180,985	$241,313	$301,641	$603,283	$1,809,851
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,725	$15,927	$24,635	$33,879	$43,695	$102,633	$629,100
Down Payment	$69,900	$69,900	$69,900	$69,900	$69,900	$69,900	$69,900
Property Appreciation	$20,970	$42,569	$64,816	$87,730	$111,332	$240,397	$997,656
Total Return	$158,923	$249,053	$340,336	$432,824	$526,569	$1,016,214	$3,506,508

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

50.06%

Cap Rate

16.09%

Return on Investment

73.88%

5 Rollins Dr Palm Coast, Florida, 32137-2428

4 bed • 2.5 bath • 10 guests

Purchase Price

Est. $3,353/mo

Inquire about this property

Contact Agent

$145,046

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$60,328

Profit

Revenue

$145,046

Operating Expenses

$32,536

Operating Income

$112,510

Mortgage & Taxes

$52,181

Profit (Cash Flow)

$60,328

$120,495

Cash Investment

Down Payment

$69,900

Renos & Furnishing

$29,625

Closing Costs

$20,970

Total

$120,495

DSCR Ratio

Strong

2.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

50.06%

Cap Rate

16.09%

Return on Investment

73.88%

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

$37,322

Deductible property tax

$6,920

Your total deduction

$12,126

Your adjusted annual income

$150,000 - $12,126 = $137,874

Taxes on $137,874 (30%)

$41,362

Your old tax bill

$45,000

Your new tax bill

$41,362

Estimated tax savings

$3,638

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