BNBCalc Short Term Rental Investment Analysis 8503 Chapman Oak Ct, Palm Beach Gardens, FL 33410, USA

2 bed • 2 bath • 6 guests • $445,000

BNB

Calc

Annual Revenue

$55,791

Profit (Cash Flow)

$637

Cap Rate

8.0%

Annual Revenue

$55,791

AirDNA projects $325/night at 70% occupancy ($83,093).

BNB Calc projects a 47% occupancy rate, $325 rate per night.

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

Return Metrics

1.51% 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)	$637	$1,274	$1,912	$2,549	$3,187	$6,374	$19,124
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$422,750	$422,750	$422,750	$422,750	$422,750	$422,750	$422,750
Down Payment	$22,250	$22,250	$22,250	$22,250	$22,250	$22,250	$22,250
Property Appreciation	$13,350	$27,100	$41,263	$55,851	$70,876	$153,042	$635,131
Total Return	$458,987	$473,375	$488,175	$503,401	$519,064	$604,417	$1,099,256

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.51%

Cap Rate

7.96%

Return on Investment

45.55%

8503 Chapman Oak Ct Palm Beach Gardens, Florida, 33410

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,134/mo

Inquire about this property

Contact Agent

$55,791

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$637

Profit

Revenue

$55,791

Operating Expenses

$20,333

Operating Income

$35,458

Mortgage & Taxes

$34,821

Profit (Cash Flow)

$637

$42,100

Cash Investment

Down Payment

$22,250

Renos & Furnishing

$6,500

Closing Costs

$13,350

Total

$42,100

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.51%

Cap Rate

7.96%

Return on Investment

45.55%

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

$25,080

Deductible property tax

$4,406

Your total deduction

$43,503

Your adjusted annual income

$150,000 - $43,503 = $106,497

Taxes on $106,497 (30%)

$31,949

Your old tax bill

$45,000

Your new tax bill

$31,949

Estimated tax savings

$13,051

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