BNBCalc Short Term Rental Investment Analysis 689 Madison Dr, Davenport, FL 33837, USA

3 bed • 2.5 bath • 10 guests • $318,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$52,124

Profit (Cash Flow)

$10,817

Cap Rate

10.1%

Annual Revenue

$52,124

AirDNA projects $201/night at 67% occupancy ($49,187).

BNB Calc projects a 71% occupancy rate, $201 rate per night.

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

Return Metrics

13.22% 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)	$10,816	$21,633	$32,449	$43,266	$54,082	$108,165	$324,497
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,124	$6,440	$9,962	$13,700	$17,669	$41,503	$254,400
Down Payment	$63,600	$63,600	$63,600	$63,600	$63,600	$63,600	$63,600
Property Appreciation	$9,540	$19,366	$29,487	$39,911	$50,649	$109,365	$453,869
Total Return	$87,080	$111,040	$135,499	$160,478	$186,001	$322,634	$1,096,366

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.22%

Cap Rate

10.14%

Return on Investment

28.71%

689 Madison Dr Davenport, Florida, 33837

3 bed • 2.5 bath • 10 guests

Purchase Price

Est. $1,525/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

Davenport

Zoning

Laws

$52,124

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,817

Profit

Revenue

$52,124

Operating Expenses

$19,856

Operating Income

$32,268

Mortgage & Taxes

$21,451

Profit (Cash Flow)

$10,817

$81,765

Cash Investment

Down Payment

$63,600

Renos & Furnishing

$8,625

Closing Costs

$9,540

Total

$81,765

DSCR Ratio

Strong

1.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.22%

Cap Rate

10.14%

Return on Investment

28.71%

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

$15,093

Deductible property tax

$3,148

Your total deduction

$21,877

Your adjusted annual income

$150,000 - $21,877 = $128,123

Taxes on $128,123 (30%)

$38,437

Your old tax bill

$45,000

Your new tax bill

$38,437

Estimated tax savings

$6,563

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