BNBCalc Short Term Rental Investment Analysis 738 50th Ave N, St. Petersburg, FL 33703, USA

4 bed • 3 bath • 12 guests • $640,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$56,248

Profit (Cash Flow)

-$7,317

Cap Rate

5.6%

Annual Revenue

$56,248

AirDNA projects $350/night at 44% occupancy ($56,247).

BNB Calc projects a 44% occupancy rate, $350 rate per night.

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

Return Metrics

-4.63% 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)	-$7,316	-$14,633	-$21,950	-$29,267	-$36,584	-$73,169	-$219,509
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$512,000	$512,000	$512,000	$512,000	$512,000	$512,000	$512,000
Down Payment	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000
Property Appreciation	$19,200	$38,976	$59,345	$80,325	$101,935	$220,106	$913,447
Total Return	$651,883	$664,342	$677,394	$691,057	$705,350	$786,936	$1,333,938

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.63%

Cap Rate

5.6%

Return on Investment

11.5%

738 50th Ave N St. Petersburg, Florida, 33703-2817

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,070/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

St. Petersburg

Guide

Zoning

Market

Guide

Laws

Market Data

$56,248

Annual Revenue

Projected nightly rate is $350/night at 44% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,317

Profit

Revenue

$56,248

Operating Expenses

$20,392

Operating Income

$35,855

Mortgage & Taxes

$43,172

Profit (Cash Flow)

-$7,317

$157,950

Cash Investment

Down Payment

$128,000

Renos & Furnishing

$10,750

Closing Costs

$19,200

Total

$157,950

DSCR Ratio

Weak

0.83

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.63%

Cap Rate

5.6%

Return on Investment

11.5%

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

$30,375

Deductible property tax

$6,336

Your total deduction

$72,204

Your adjusted annual income

$150,000 - $72,204 = $77,796

Taxes on $77,796 (30%)

$23,339

Your old tax bill

$45,000

Your new tax bill

$23,339

Estimated tax savings

$21,661

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