BNBCalc Short Term Rental Investment Analysis 7953 Magnolia Bend Ct, Kissimmee, FL 34747, USA

5 bed • 4 bath • 12 guests • $565,000

BNB

Calc

Annual Revenue

$68,461

Profit (Cash Flow)

$8,368

Cap Rate

8.2%

Annual Revenue

$68,461

AirDNA projects $264/night at 71% occupancy ($68,461).

BNB Calc projects a 71% occupancy rate, $264 rate per night.

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

Return Metrics

5.85% 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)	$8,368	$16,736	$25,104	$33,472	$41,841	$83,682	$251,047
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$452,000	$452,000	$452,000	$452,000	$452,000	$452,000	$452,000
Down Payment	$113,000	$113,000	$113,000	$113,000	$113,000	$113,000	$113,000
Property Appreciation	$16,950	$34,408	$52,390	$70,912	$89,989	$194,312	$806,403
Total Return	$590,318	$616,144	$642,495	$669,385	$696,831	$842,995	$1,622,450

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.85%

Cap Rate

8.22%

Return on Investment

21.59%

7953 Magnolia Bend Ct Kissimmee, Florida, 34747

5 bed • 4 bath • 12 guests

Purchase Price

Est. $2,710/mo

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$68,461

Annual Revenue

Projected nightly rate is $264/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,368

Profit

Revenue

$68,461

Operating Expenses

$21,980

Operating Income

$46,481

Mortgage & Taxes

$38,113

Profit (Cash Flow)

$8,368

$142,950

Cash Investment

Down Payment

$113,000

Renos & Furnishing

$13,000

Closing Costs

$16,950

Total

$142,950

DSCR Ratio

Acceptable

1.22

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.85%

Cap Rate

8.22%

Return on Investment

21.59%

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

$26,815

Deductible property tax

$5,593

Your total deduction

$49,399

Your adjusted annual income

$150,000 - $49,399 = $100,601

Taxes on $100,601 (30%)

$30,180

Your old tax bill

$45,000

Your new tax bill

$30,180

Estimated tax savings

$14,820

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