BNBCalc Short Term Rental Investment Analysis 741 Bayshore Dr #2s, Fort Lauderdale, FL 33304, USA

1 bed • 1 bath • 4 guests • $345,000

BNB

Calc

Annual Revenue

$43,099

Profit (Cash Flow)

$1,143

Cap Rate

7.1%

Annual Revenue

$43,099

AirDNA projects $450/night at 59% occupancy ($96,972).

BNB Calc projects a 59% occupancy rate, $200 rate per night.

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

Return Metrics

1.36% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,143	$2,286	$3,430	$4,573	$5,716	$11,433	$34,300
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$276,000	$276,000	$276,000	$276,000	$276,000	$276,000	$276,000
Down Payment	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000
Property Appreciation	$10,350	$21,010	$31,990	$43,300	$54,949	$118,651	$492,405
Total Return	$356,493	$368,297	$380,420	$392,873	$405,666	$475,084	$871,705

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.36%

Cap Rate

7.07%

Return on Investment

17.8%

741 Bayshore Dr Fort Lauderdale, Florida, 33304-3917

1 bed • 1 bath • 4 guests

Purchase Price

Est. $1,655/mo

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$43,099

Annual Revenue

Projected nightly rate is $450/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,143

Profit

Revenue

$43,099

Operating Expenses

$18,683

Operating Income

$24,416

Mortgage & Taxes

$23,273

Profit (Cash Flow)

$1,143

$83,600

Cash Investment

Down Payment

$69,000

Renos & Furnishing

$4,250

Closing Costs

$10,350

Total

$83,600

DSCR Ratio

Acceptable

1.05

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.36%

Cap Rate

7.07%

Return on Investment

17.8%

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

$16,374

Deductible property tax

$3,415

Your total deduction

$33,622

Your adjusted annual income

$150,000 - $33,622 = $116,378

Taxes on $116,378 (30%)

$34,913

Your old tax bill

$45,000

Your new tax bill

$34,913

Estimated tax savings

$10,087

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