BNBCalc Short Term Rental Investment Analysis 6333 Cottonwood Lane, Apollo Beach, FL, USA

3 bed • 2 bath • 6 guests • $799,000

BNB

Calc

Annual Revenue

$92,041

Profit (Cash Flow)

$13,098

Cap Rate

8.4%

Annual Revenue

$92,041

AirDNA projects $350/night at 72% occupancy ($92,041).

BNB Calc projects a 72% occupancy rate, $350 rate per night.

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

Return Metrics

6.81% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,098	$26,196	$39,294	$52,392	$65,490	$130,980	$392,942
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,849	$16,183	$25,030	$34,423	$44,396	$104,280	$639,200
Down Payment	$159,800	$159,800	$159,800	$159,800	$159,800	$159,800	$159,800
Property Appreciation	$23,970	$48,659	$74,088	$100,281	$127,259	$274,789	$1,140,382
Total Return	$204,717	$250,838	$298,213	$346,897	$396,946	$669,850	$2,332,324

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.81%

Cap Rate

8.38%

Return on Investment

23.36%

6333 Cottonwood Ln Apollo Beach, Florida, 33572-2323

3 bed • 2 bath • 6 guests

Purchase Price

Est. $3,832/mo

Inquire about this property

Contact Agent

$92,041

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,098

Profit

Revenue

$92,041

Operating Expenses

$25,045

Operating Income

$66,996

Mortgage & Taxes

$53,898

Profit (Cash Flow)

$13,098

$192,270

Cash Investment

Down Payment

$159,800

Renos & Furnishing

$8,500

Closing Costs

$23,970

Total

$192,270

DSCR Ratio

Acceptable

1.24

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.81%

Cap Rate

8.38%

Return on Investment

23.36%

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

$37,921

Deductible property tax

$7,910

Your total deduction

$67,230

Your adjusted annual income

$150,000 - $67,230 = $82,770

Taxes on $82,770 (30%)

$24,831

Your old tax bill

$45,000

Your new tax bill

$24,831

Estimated tax savings

$20,169

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