BNBCalc Short Term Rental Investment Analysis 8106 Fan Palm Way, Kissimmee, FL 34747, USA

5 bed • 4 bath • 14 guests • $550,000

BNB

Calc

Report by:

moultons876@hotmail.com

Annual Revenue

$68,943

Profit (Cash Flow)

$9,800

Cap Rate

8.5%

Annual Revenue

$68,943

AirDNA projects $286/night at 66% occupancy ($68,943).

BNB Calc projects a 66% occupancy rate, $286 rate per night.

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

Return Metrics

7.02% 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)	$9,799	$19,599	$29,398	$39,198	$48,997	$97,995	$293,986
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,403	$11,139	$17,230	$23,696	$30,560	$71,782	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$141,702	$174,233	$207,628	$241,924	$277,159	$468,932	$1,628,980

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.02%

Cap Rate

8.52%

Return on Investment

22.72%

8106 Fan Palm Way Kissimmee, Florida, 34747-2771

5 bed • 4 bath • 14 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$68,943

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,800

Profit

Revenue

$68,943

Operating Expenses

$22,043

Operating Income

$46,901

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$9,800

$139,500

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$13,000

Closing Costs

$16,500

Total

$139,500

DSCR Ratio

Strong

1.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.02%

Cap Rate

8.52%

Return on Investment

22.72%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$46,482

Your adjusted annual income

$150,000 - $46,482 = $103,518

Taxes on $103,518 (30%)

$31,055

Your old tax bill

$45,000

Your new tax bill

$31,055

Estimated tax savings

$13,945

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