BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.85%

Cap Rate

8.22%

Return on Investment

21.59%

property-location

7953 Magnolia Bend Ct Kissimmee, Florida, 34747

5 bed • 4 bath • 12 guests

Est. $2,710/mo

Agent

Inquire about this property

Contact Agent

Kissimmee

Zoning


Laws

$68,461

Annual Revenue


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

Top 101% of comparables

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

3%

Revenue Appreciation

0%

Cash on Cash Return

5.85%

Cap Rate

8.22%

Profit (Cummulative)

$8,368

$452,000

$13,000

$16,950

$0

Total Gain

$30,869

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