BNBCalc Short Term Rental Investment Analysis 6721 NW 34th Ave, Fort Lauderdale, FL 33309, USA

5 bed • 3 bath • 16 guests • $699,000

BNB

Calc

Annual Revenue

$29,698

Profit (Cash Flow)

-$34,395

Cap Rate

1.8%

Annual Revenue

$29,698

AirDNA projects $173/night at 47% occupancy ($29,697).

BNB Calc projects a 47% occupancy rate, $173 rate per night.

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

Return Metrics

-19.82% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$34,395	-$68,790	-$103,185	-$137,580	-$171,975	-$343,950	-$1,031,852
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$559,200	$559,200	$559,200	$559,200	$559,200	$559,200	$559,200
Down Payment	$139,800	$139,800	$139,800	$139,800	$139,800	$139,800	$139,800
Property Appreciation	$20,970	$42,569	$64,816	$87,730	$111,332	$240,397	$997,656
Total Return	$685,574	$672,778	$660,630	$649,150	$638,357	$595,446	$664,803

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.82%

Cap Rate

1.82%

Return on Investment

-3.77%

6721 NW 34th Ave Fort Lauderdale, Florida, 33309-1226

5 bed • 3 bath • 16 guests

Purchase Price

Est. $3,353/mo

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$29,698

Annual Revenue

Projected nightly rate is $173/night at 47% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$34,395

Profit

Revenue

$29,698

Operating Expenses

$16,941

Operating Income

$12,757

Mortgage & Taxes

$47,152

Profit (Cash Flow)

-$34,395

$173,520

Cash Investment

Down Payment

$139,800

Renos & Furnishing

$12,750

Closing Costs

$20,970

Total

$173,520

DSCR Ratio

Weak

0.27

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.82%

Cap Rate

1.82%

Return on Investment

-3.77%

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

$33,175

Deductible property tax

$6,920

Your total deduction

$105,403

Your adjusted annual income

$150,000 - $105,403 = $44,597

Taxes on $44,597 (30%)

$13,379

Your old tax bill

$45,000

Your new tax bill

$13,379

Estimated tax savings

$31,621

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