BNBCalc Short Term Rental Investment Analysis 5319 S Hwy A1A, Melbourne Beach, FL 32951, USA

2 bed • 2.5 bath • 6 guests • $829,000

BNB

Calc

Annual Revenue

$99,405

Profit (Cash Flow)

$17,480

Cap Rate

8.9%

Annual Revenue

$99,405

AirDNA projects $324/night at 84% occupancy ($99,404).

BNB Calc projects a 84% occupancy rate, $324 rate per night.

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

Return Metrics

8.86% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,480	$34,960	$52,441	$69,921	$87,402	$174,804	$524,413
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,144	$16,790	$25,970	$35,716	$46,063	$108,196	$663,200
Down Payment	$165,800	$165,800	$165,800	$165,800	$165,800	$165,800	$165,800
Property Appreciation	$24,870	$50,486	$76,870	$104,046	$132,038	$285,106	$1,183,200
Total Return	$216,294	$268,037	$321,082	$375,485	$431,303	$733,907	$2,536,614

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.86%

Cap Rate

8.85%

Return on Investment

25.59%

5319 S Hwy A1A Melbourne Beach, Florida, 32951-3248

2 bed • 2.5 bath • 6 guests

Purchase Price

Est. $3,976/mo

Inquire about this property

Contact Agent

$99,405

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,480

Profit

Revenue

$99,405

Operating Expenses

$26,003

Operating Income

$73,402

Mortgage & Taxes

$55,922

Profit (Cash Flow)

$17,480

$197,295

Cash Investment

Down Payment

$165,800

Renos & Furnishing

$6,625

Closing Costs

$24,870

Total

$197,295

DSCR Ratio

Strong

1.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.86%

Cap Rate

8.85%

Return on Investment

25.59%

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

$39,345

Deductible property tax

$8,207

Your total deduction

$65,561

Your adjusted annual income

$150,000 - $65,561 = $84,439

Taxes on $84,439 (30%)

$25,332

Your old tax bill

$45,000

Your new tax bill

$25,332

Estimated tax savings

$19,668

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