BNBCalc Short Term Rental Investment Analysis 610 Garrison Cove Ln, Tampa, FL 33602, USA

3 bed • 2 bath • 9 guests • $400,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

Profit (Cash Flow)

-$35,493

Cap Rate

-3.3%

Annual Revenue

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

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

Return Metrics

-35.31% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$35,492	-$70,985	-$106,478	-$141,970	-$177,463	-$354,927	-$1,064,782
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$319,999	$319,999	$319,999	$319,999	$319,999	$319,999	$319,999
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	$376,507	$353,374	$330,612	$308,232	$286,245	$182,639	-$93,877

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-35.31%

Cap Rate

-3.27%

Return on Investment

-17.76%

610 Garrison Cove Ln Tampa, Florida, 33602-5977

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$0

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$35,493

Profit

Revenue

Operating Expenses

$13,080

Operating Income

-$13,080

Mortgage & Taxes

$22,413

Profit (Cash Flow)

-$35,493

$100,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,500

Closing Costs

$12,000

Total

$100,500

DSCR Ratio

Weak

-0.58

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-35.31%

Cap Rate

-3.27%

Return on Investment

-17.76%

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

$12,594

Deductible property tax

$4,080

Your total deduction

$74,592

Your adjusted annual income

$150,000 - $74,592 = $75,408

Taxes on $75,408 (30%)

$22,622

Your old tax bill

$45,000

Your new tax bill

$22,622

Estimated tax savings

$22,378

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