BNBCalc Short Term Rental Investment Analysis 6526 Bimini Ct, Apollo Beach, FL 33572, USA

3 bed • 2 bath • 6 guests • $894,900

BNB

Calc

Annual Revenue

$91,483

Profit (Cash Flow)

$6,143

Cap Rate

7.4%

Annual Revenue

$91,483

AirDNA projects $363/night at 69% occupancy ($91,482).

BNB Calc projects a 69% occupancy rate, $363 rate per night.

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

Return Metrics

2.86% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,142	$12,285	$18,428	$24,571	$30,713	$61,427	$184,283
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,791	$18,125	$28,034	$38,555	$49,725	$116,797	$715,920
Down Payment	$178,980	$178,980	$178,980	$178,980	$178,980	$178,980	$178,980
Property Appreciation	$26,847	$54,499	$82,981	$112,317	$142,534	$307,770	$1,277,257
Total Return	$220,761	$263,890	$308,424	$354,424	$401,953	$664,975	$2,356,440

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.86%

Cap Rate

7.43%

Return on Investment

19.49%

6526 Bimini Ct Apollo Beach, Florida, 33572-2107

3 bed • 2 bath • 6 guests

Purchase Price

Est. $4,292/mo

Inquire about this property

Contact Agent

$91,483

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,143

Profit

Revenue

$91,483

Operating Expenses

$24,973

Operating Income

$66,510

Mortgage & Taxes

$60,367

Profit (Cash Flow)

$6,143

$214,327

Cash Investment

Down Payment

$178,980

Renos & Furnishing

$8,500

Closing Costs

$26,847

Total

$214,327

DSCR Ratio

Acceptable

1.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.86%

Cap Rate

7.43%

Return on Investment

19.49%

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

$42,473

Deductible property tax

$8,860

Your total deduction

$83,686

Your adjusted annual income

$150,000 - $83,686 = $66,314

Taxes on $66,314 (30%)

$19,894

Your old tax bill

$45,000

Your new tax bill

$19,894

Estimated tax savings

$25,106

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