BNBCalc Short Term Rental Investment Analysis 5447 Whispering Pines Lane, Milton, FL, USA

4 bed • 3 bath • 10 guests • $400,000

BNB

Calc

Annual Revenue

$61,471

Profit (Cash Flow)

$12,817

Cap Rate

9.9%

Annual Revenue

$61,471

AirDNA projects $255/night at 66% occupancy ($61,470).

BNB Calc projects a 66% occupancy rate, $255 rate per night.

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

Return Metrics

12.47% 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)	$12,816	$25,633	$38,449	$51,266	$64,083	$128,166	$384,499
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$424,816	$449,993	$475,540	$501,470	$527,792	$665,733	$1,355,404

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.47%

Cap Rate

9.94%

Return on Investment

27.97%

5447 Whispering Pines Lane Milton, Florida, 32570-7735

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$61,471

Annual Revenue

AirDNA projects $255/night at 66% occupancy ($61,470.56).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,817

Profit

Revenue

$61,471

Operating Expenses

$21,671

Operating Income

$39,799

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$12,817

$102,750

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$10,750

Closing Costs

$12,000

Total

$102,750

DSCR Ratio

Strong

1.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.47%

Cap Rate

9.94%

Return on Investment

27.97%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$75,396

Your adjusted annual income

$150,000 - $75,396 = $74,604

Taxes on $74,604 (30%)

$22,381

Your old tax bill

$45,000

Your new tax bill

$22,381

Estimated tax savings

$22,619

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