BNBCalc Short Term Rental Investment Analysis 922 E 17th Ave, Tampa, FL 33605, USA

8 bed • 5 bath • 16 guests • $660,000

BNB

Calc

Annual Revenue

$184,083

Profit (Cash Flow)

$91,726

Cap Rate

22.2%

Annual Revenue

$184,083

AirDNA projects $1,071/night at 72% occupancy ($281,646).

BNB Calc projects a 72% occupancy rate, $700 rate per night.

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

Return Metrics

63.23% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$91,726	$183,452	$275,178	$366,904	$458,630	$917,260	$2,751,780
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$560,999	$560,999	$560,999	$560,999	$560,999	$560,999	$560,999
Down Payment	$99,000	$99,000	$99,000	$99,000	$99,000	$99,000	$99,000
Property Appreciation	$19,800	$40,194	$61,199	$82,835	$105,120	$226,984	$941,993
Total Return	$771,526	$883,646	$996,377	$1,109,739	$1,223,751	$1,804,245	$4,353,774

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.23%

Cap Rate

22.15%

Return on Investment

80.78%

922 E 17th Ave Tampa, Florida, 33605-2567

8 bed • 5 bath • 16 guests

Purchase Price

Est. $3,166/mo

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$184,083

Annual Revenue

AirDNA projects $1,071/night at 72% occupancy ($281,646.95).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$91,726

Profit

Revenue

$184,083

Operating Expenses

$37,851

Operating Income

$146,232

Mortgage & Taxes

$54,506

Profit (Cash Flow)

$91,726

$145,050

Cash Investment

Down Payment

$99,000

Renos & Furnishing

$26,250

Closing Costs

$19,800

Total

$145,050

DSCR Ratio

Strong

2.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

63.23%

Cap Rate

22.15%

Return on Investment

80.78%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$39,131

Deductible property tax

$6,732

Your total deduction

$54,398

Your adjusted annual income

$150,000 - $54,398 = $95,602

Taxes on $95,602 (30%)

$28,681

Your old tax bill

$45,000

Your new tax bill

$28,681

Estimated tax savings

$16,319