BNBCalc Short Term Rental Investment Analysis 766 91st Ave N, St. Petersburg, FL 33702, USA

3 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Annual Revenue

$56,101

Profit (Cash Flow)

$8,746

Cap Rate

8.9%

Annual Revenue

$56,101

AirDNA projects $256/night at 60% occupancy ($56,101).

BNB Calc projects a 60% occupancy rate, $256 rate per night.

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

Return Metrics

8.7% 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)	$8,745	$17,491	$26,236	$34,982	$43,727	$87,455	$262,366
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,929	$8,101	$12,530	$17,233	$22,226	$52,205	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$104,675	$129,952	$155,858	$182,419	$209,663	$357,227	$1,233,271

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.7%

Cap Rate

8.93%

Return on Investment

24.55%

766 91st Ave N St. Petersburg, Florida, 33702-3030

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

St. Petersburg

Guide

Zoning

Market

Guide

Laws

Market Data

$56,101

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,746

Profit

Revenue

$56,101

Operating Expenses

$20,373

Operating Income

$35,728

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$8,746

$100,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,500

Closing Costs

$12,000

Total

$100,500

DSCR Ratio

Strong

1.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.7%

Cap Rate

8.93%

Return on Investment

24.55%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$32,055

Your adjusted annual income

$150,000 - $32,055 = $117,945

Taxes on $117,945 (30%)

$35,384

Your old tax bill

$45,000

Your new tax bill

$35,384

Estimated tax savings

$9,616

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