BNBCalc Short Term Rental Investment Analysis 8920 SW 18th St #8920, Miramar, FL 33025, USA

3 bed • 2.5 bath • 6 guests • $389,999

BNB

Calc

Annual Revenue

$44,136

Profit (Cash Flow)

-$990

Cap Rate

6.5%

Annual Revenue

$44,136

AirDNA projects $212/night at 57% occupancy ($44,136).

BNB Calc projects a 56.99999999999999% occupancy rate, $212 rate per night.

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

Return Metrics

-1% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$989	-$1,979	-$2,969	-$3,958	-$4,948	-$9,897	-$29,691
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,831	$7,899	$12,217	$16,802	$21,670	$50,900	$311,999
Down Payment	$77,999	$77,999	$77,999	$77,999	$77,999	$77,999	$77,999
Property Appreciation	$11,699	$23,750	$36,163	$48,948	$62,116	$134,127	$556,630
Total Return	$92,541	$107,670	$123,411	$139,791	$156,838	$253,130	$916,938

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1%

Cap Rate

6.49%

Return on Investment

14.78%

8920 SW 18th St Miramar, Florida, 33025-7615

3 bed • 2.5 bath • 6 guests

Purchase Price

Est. $1,871/mo

Inquire about this property

Contact Agent

Miramar

Zoning

Laws

$44,136

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$990

Profit

Revenue

$44,136

Operating Expenses

$18,818

Operating Income

$25,318

Mortgage & Taxes

$26,308

Profit (Cash Flow)

-$990

$98,325

Cash Investment

Down Payment

$78,000

Renos & Furnishing

$8,625

Closing Costs

$11,700

Total

$98,325

DSCR Ratio

Weak

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1%

Cap Rate

6.49%

Return on Investment

14.78%

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

$18,510

Deductible property tax

$3,861

Your total deduction

$40,816

Your adjusted annual income

$150,000 - $40,816 = $109,184

Taxes on $109,184 (30%)

$32,755

Your old tax bill

$45,000

Your new tax bill

$32,755

Estimated tax savings

$12,245

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