BNBCalc Short Term Rental Investment Analysis 5608 S Sheridan Rd, Tampa, FL 33611, USA

3 bed • 2 bath • 7 guests • $497,000

BNB

Calc

Annual Revenue

$59,060

Profit (Cash Flow)

$4,776

Cap Rate

7.7%

Annual Revenue

$59,060

AirDNA projects $245/night at 66% occupancy ($59,059).

BNB Calc projects a 66% occupancy rate, $245 rate per night.

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

Return Metrics

3.88% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,776	$9,552	$14,328	$19,104	$23,880	$47,761	$143,283
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,882	$10,066	$15,569	$21,412	$27,615	$64,865	$397,600
Down Payment	$99,400	$99,400	$99,400	$99,400	$99,400	$99,400	$99,400
Property Appreciation	$14,910	$30,267	$46,085	$62,377	$79,159	$170,926	$709,349
Total Return	$123,968	$149,285	$175,383	$202,294	$230,055	$382,953	$1,349,632

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.88%

Cap Rate

7.7%

Return on Investment

20%

5608 S Sheridan Rd Tampa, Florida, 33611-4333

3 bed • 2 bath • 7 guests

Purchase Price

Est. $2,384/mo

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$59,060

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,776

Profit

Revenue

$59,060

Operating Expenses

$20,758

Operating Income

$38,302

Mortgage & Taxes

$33,526

Profit (Cash Flow)

$4,776

$122,810

Cash Investment

Down Payment

$99,400

Renos & Furnishing

$8,500

Closing Costs

$14,910

Total

$122,810

DSCR Ratio

Acceptable

1.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.88%

Cap Rate

7.7%

Return on Investment

20%

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

$23,588

Deductible property tax

$4,920

Your total deduction

$45,634

Your adjusted annual income

$150,000 - $45,634 = $104,366

Taxes on $104,366 (30%)

$31,310

Your old tax bill

$45,000

Your new tax bill

$31,310

Estimated tax savings

$13,690

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