BNBCalc Short Term Rental Investment Analysis 6781 W Oak Park Blvd, Homosassa, FL 34446, USA

4 bed • 4 bath • 10 guests • $365,000

BNB

Calc

Annual Revenue

$53,695

Profit (Cash Flow)

$9,012

Cap Rate

9.2%

Annual Revenue

$53,695

AirDNA projects $241/night at 61% occupancy ($53,694).

BNB Calc projects a 61% occupancy rate, $241 rate per night.

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

Return Metrics

9.49% 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)	$9,012	$18,024	$27,037	$36,049	$45,062	$90,124	$270,374
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$292,000	$292,000	$292,000	$292,000	$292,000	$292,000	$292,000
Down Payment	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000
Property Appreciation	$10,950	$22,228	$33,845	$45,810	$58,135	$125,529	$520,950
Total Return	$384,962	$405,253	$425,882	$446,860	$468,197	$580,654	$1,156,325

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.49%

Cap Rate

9.21%

Return on Investment

24.8%

6781 W Oak Park Blvd Homosassa, Florida, 34446-6822

4 bed • 4 bath • 10 guests

Purchase Price

Est. $1,751/mo

Inquire about this property

Contact Agent

$53,695

Annual Revenue

AirDNA projects $241/night at 61% occupancy ($53,694.52).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,012

Profit

Revenue

$53,695

Operating Expenses

$20,060

Operating Income

$33,634

Mortgage & Taxes

$24,622

Profit (Cash Flow)

$9,012

$94,950

Cash Investment

Down Payment

$73,000

Renos & Furnishing

$11,000

Closing Costs

$10,950

Total

$94,950

DSCR Ratio

Strong

1.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.49%

Cap Rate

9.21%

Return on Investment

24.8%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$17,323

Deductible property tax

$3,613

Your total deduction

$71,838

Your adjusted annual income

$150,000 - $71,838 = $78,162

Taxes on $78,162 (30%)

$23,448

Your old tax bill

$45,000

Your new tax bill

$23,448

Estimated tax savings

$21,552