BNBCalc Short Term Rental Investment Analysis 521 NE 49th St, Fort Lauderdale, FL 33334, USA

3 bed • 2 bath • 8 guests • $569,950

BNB

Calc

Annual Revenue

$77,085

Profit (Cash Flow)

$15,537

Cap Rate

9.5%

Annual Revenue

$77,085

AirDNA projects $315/night at 67% occupancy ($77,084).

BNB Calc projects a 67% occupancy rate, $315 rate per night.

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

Return Metrics

11.13% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,536	$31,073	$46,610	$62,146	$77,683	$155,366	$466,100
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,599	$11,543	$17,855	$24,555	$31,669	$74,386	$455,960
Down Payment	$113,990	$113,990	$113,990	$113,990	$113,990	$113,990	$113,990
Property Appreciation	$17,098	$34,709	$52,849	$71,533	$90,778	$196,015	$813,468
Total Return	$152,224	$191,317	$231,304	$272,226	$314,121	$539,758	$1,849,519

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.13%

Cap Rate

9.47%

Return on Investment

27.39%

521 NE 49th St Fort Lauderdale, Florida, 33334-2342

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,734/mo

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$77,085

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,537

Profit

Revenue

$77,085

Operating Expenses

$23,101

Operating Income

$53,984

Mortgage & Taxes

$38,447

Profit (Cash Flow)

$15,537

$139,589

Cash Investment

Down Payment

$113,990

Renos & Furnishing

$8,500

Closing Costs

$17,099

Total

$139,589

DSCR Ratio

Strong

1.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.13%

Cap Rate

9.47%

Return on Investment

27.39%

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

$27,050

Deductible property tax

$5,643

Your total deduction

$42,100

Your adjusted annual income

$150,000 - $42,100 = $107,900

Taxes on $107,900 (30%)

$32,370

Your old tax bill

$45,000

Your new tax bill

$32,370

Estimated tax savings

$12,630

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