BNBCalc Short Term Rental Investment Analysis 5211 Gulf of Mexico Dr, Longboat Key, FL 34228, USA

3 bed • 2 bath • 6 guests • $650,000

BNB

Calc

Annual Revenue

$92,151

Profit (Cash Flow)

$23,244

Cap Rate

10.3%

Annual Revenue

$92,151

AirDNA projects $435/night at 58% occupancy ($92,151).

BNB Calc projects a 57.99999999999999% occupancy rate, $435 rate per night.

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

Return Metrics

14.71% 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)	$23,244	$46,488	$69,733	$92,977	$116,222	$232,444	$697,334
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$692,744	$736,073	$780,005	$824,558	$869,750	$1,105,990	$2,275,054

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.71%

Cap Rate

10.32%

Return on Investment

31.09%

5211 Gulf of Mexico Dr Longboat Key, Florida, 34228

3 bed • 2 bath • 6 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

$92,151

Annual Revenue

Projected nightly rate is $435/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,244

Profit

Revenue

$92,151

Operating Expenses

$25,060

Operating Income

$67,091

Mortgage & Taxes

$43,847

Profit (Cash Flow)

$23,244

$158,000

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$8,500

Closing Costs

$19,500

Total

$158,000

DSCR Ratio

Strong

1.53

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.71%

Cap Rate

10.32%

Return on Investment

31.09%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$42,323

Your adjusted annual income

$150,000 - $42,323 = $107,677

Taxes on $107,677 (30%)

$32,303

Your old tax bill

$45,000

Your new tax bill

$32,303

Estimated tax savings

$12,697

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