BNBCalc Short Term Rental Investment Analysis 5405 Rollins Ave, Jacksonville, FL 32207, USA

3 bed • 2 bath • 10 guests • $600,000

BNB

Calc

Annual Revenue

$103,729

Profit (Cash Flow)

$32,250

Cap Rate

12.1%

Annual Revenue

$103,729

AirDNA projects $151/night at 71% occupancy ($39,157).

BNB Calc projects a 71% occupancy rate, $400 rate per night.

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

Return Metrics

22.01% 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)	$32,250	$64,500	$96,751	$129,001	$161,251	$322,503	$967,511
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,894	$12,152	$18,796	$25,850	$33,339	$78,308	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$176,144	$233,193	$291,183	$350,157	$410,155	$727,162	$2,423,868

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.01%

Cap Rate

12.12%

Return on Investment

38.32%

5405 Rollins Ave Jacksonville, Florida, 32207-7715

3 bed • 2 bath • 10 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

$103,729

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$32,250

Profit

Revenue

$103,729

Operating Expenses

$31,005

Operating Income

$72,724

Mortgage & Taxes

$40,474

Profit (Cash Flow)

$32,250

$146,500

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$8,500

Closing Costs

$18,000

Total

$146,500

DSCR Ratio

Strong

1.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.01%

Cap Rate

12.12%

Return on Investment

38.32%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$28,364

Your adjusted annual income

$150,000 - $28,364 = $121,636

Taxes on $121,636 (30%)

$36,491

Your old tax bill

$45,000

Your new tax bill

$36,491

Estimated tax savings

$8,509

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