BNBCalc Short Term Rental Investment Analysis 6637 Current Drive, Apollo Beach, FL, USA

4 bed • 3 bath • 8 guests • $625,000

BNB

Calc

Annual Revenue

$88,254

Profit (Cash Flow)

$21,540

Cap Rate

10.2%

Annual Revenue

$88,254

AirDNA projects $331/night at 73% occupancy ($88,253).

BNB Calc projects a 73% occupancy rate, $331 rate per night.

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

Return Metrics

13.94% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,540	$43,080	$64,621	$86,161	$107,701	$215,403	$646,211
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$18,750	$38,062	$57,954	$78,443	$99,546	$214,947	$892,039
Total Return	$665,290	$706,143	$747,575	$789,604	$832,248	$1,055,351	$2,163,250

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.94%

Cap Rate

10.19%

Return on Investment

30.05%

6637 Current Dr Apollo Beach, Florida, 33572-1544

4 bed • 3 bath • 8 guests

Purchase Price

Est. $2,998/mo

Inquire about this property

Contact Agent

$88,254

Annual Revenue

AirDNA projects $331/night at 73% occupancy ($88,253.9).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,540

Profit

Revenue

$88,254

Operating Expenses

$24,553

Operating Income

$63,701

Mortgage & Taxes

$42,161

Profit (Cash Flow)

$21,540

$154,500

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$10,750

Closing Costs

$18,750

Total

$154,500

DSCR Ratio

Strong

1.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.94%

Cap Rate

10.19%

Return on Investment

30.05%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$114,477

Your adjusted annual income

$150,000 - $114,477 = $35,523

Taxes on $35,523 (30%)

$10,657

Your old tax bill

$45,000

Your new tax bill

$10,657

Estimated tax savings

$34,343

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