BNBCalc Short Term Rental Investment Analysis 5700 Collins Ave apt 3c, Miami Beach, FL 33140, USA

2 bed • 2 bath • 4 guests • $400,000

BNB

Calc

Report by:

k.j.skievaski@gmail.com

Annual Revenue

$77,841

Profit (Cash Flow)

$27,659

Cap Rate

13.7%

Annual Revenue

$77,841

AirDNA projects $296/night at 72% occupancy ($77,840).

BNB Calc projects a 72% occupancy rate, $296 rate per night.

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

Return Metrics

28.07% 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)	$27,658	$55,317	$82,976	$110,635	$138,293	$276,587	$829,762
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,929	$8,101	$12,530	$17,233	$22,226	$52,205	$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	$123,588	$167,779	$212,598	$258,072	$304,229	$546,359	$1,800,667

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.07%

Cap Rate

13.66%

Return on Investment

44.25%

5700 Collins Ave Miami Beach, Florida, 33140-2314

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

Miami Beach

Zoning

Laws

$77,841

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,659

Profit

Revenue

$77,841

Operating Expenses

$23,199

Operating Income

$54,641

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$27,659

$98,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$6,500

Closing Costs

$12,000

Total

$98,500

DSCR Ratio

Strong

2.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.07%

Cap Rate

13.66%

Return on Investment

44.25%

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

$12,866

Your adjusted annual income

$150,000 - $12,866 = $137,134

Taxes on $137,134 (30%)

$41,140

Your old tax bill

$45,000

Your new tax bill

$41,140

Estimated tax savings

$3,860

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