BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 6460 Putnam St, St. Augustine, FL 32080, USA

5 bed • 3 bath • 15 guests • $1,000,000

BNB

Calc

Annual Revenue

$139,432

Profit (Cash Flow)

$38,890

Cap Rate

10.4%

Annual Revenue

$139,432

AirDNA projects $509/night at 61% occupancy ($113,404).

BNB Calc projects a 75% occupancy rate, $509 rate per night.

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


Return Metrics

16.02% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$38,890$77,780$116,670$155,560$194,450$388,901$1,166,703
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$10,083$20,774$32,108$44,124$56,864$133,034$799,999
Down Payment$200,000$200,000$200,000$200,000$200,000$200,000$200,000
Property Appreciation$30,000$60,900$92,727$125,508$159,274$343,916$1,427,262
Total Return$278,973$359,454$441,505$525,194$610,589$1,065,852$3,593,966

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.02%

Cap Rate

10.43%

Return on Investment

32.53%

property-location

6460 Putnam St St. Augustine, Florida, 32080-7642

5 bed • 3 bath • 15 guests

Est. $4,796/mo

Agent

Inquire about this property

Contact Agent

$139,432

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$38,890

Profit

Revenue

$139,432

Operating Expenses

$35,046

Operating Income

$104,386

Mortgage & Taxes

$65,496

Profit (Cash Flow)

$38,890

$242,750

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$12,750

Closing Costs

$30,000

Total

$242,750

DSCR Ratio

Strong

1.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.02%

Cap Rate

10.43%

Profit (Cummulative)

$38,890

$10,084

$12,750

$30,000

$0

Total Gain

$78,974

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

$46,340

Deductible property tax

$8,800

Your total deduction

$61,678

Your adjusted annual income

$150,000 - $61,678 = $88,322


Taxes on $88,322 (30%)

$26,497

Your old tax bill

$45,000

Your new tax bill

$26,497


Estimated tax savings

$18,503

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