BNBCalc Short Term Rental Investment Analysis 63 Saragossa St, St. Augustine, FL 32084, USA

4 bed • 3 bath • 14 guests • $695,000

BNB

Calc

Report by:

drsteflik@gmail.com

Annual Revenue

$136,747

Profit (Cash Flow)

$59,772

Cap Rate

15.2%

Annual Revenue

$136,747

AirDNA projects $624/night at 60% occupancy ($136,747).

BNB Calc projects a 60% occupancy rate, $624 rate per night.

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

Return Metrics

35.03% 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)	$59,772	$119,544	$179,316	$239,088	$298,860	$597,721	$1,793,165
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,827	$14,076	$21,772	$29,943	$38,617	$90,707	$556,000
Down Payment	$139,000	$139,000	$139,000	$139,000	$139,000	$139,000	$139,000
Property Appreciation	$20,850	$42,325	$64,445	$87,228	$110,695	$239,021	$991,947
Total Return	$226,449	$314,946	$404,534	$495,260	$587,174	$1,066,451	$3,480,113

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.03%

Cap Rate

15.23%

Return on Investment

51.26%

63 Saragossa St St. Augustine, Florida, 32084-3548

4 bed • 3 bath • 14 guests

Purchase Price

Est. $3,334/mo

Inquire about this property

Contact Agent

$136,747

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$59,772

Profit

Revenue

$136,747

Operating Expenses

$30,857

Operating Income

$105,890

Mortgage & Taxes

$46,118

Profit (Cash Flow)

$59,772

$170,600

Cash Investment

Down Payment

$139,000

Renos & Furnishing

$10,750

Closing Costs

$20,850

Total

$170,600

DSCR Ratio

Strong

2.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.03%

Cap Rate

15.23%

Return on Investment

51.26%

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

$32,985

Deductible property tax

$6,116

Your total deduction

$10,564

Your adjusted annual income

$150,000 - $10,564 = $139,436

Taxes on $139,436 (30%)

$41,831

Your old tax bill

$45,000

Your new tax bill

$41,831

Estimated tax savings

$3,169

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