BNBCalc Short Term Rental Investment Analysis 955 San Carlos Dr, Fort Myers Beach, FL 33931, USA

3 bed • 2 bath • 8 guests • $475,000

BNB

Calc

Annual Revenue

$104,467

Profit (Cash Flow)

$45,764

Cap Rate

16.4%

Annual Revenue

$104,467

AirDNA projects $454/night at 63% occupancy ($104,467).

BNB Calc projects a 63% occupancy rate, $454 rate per night.

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

Return Metrics

38.86% 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)	$45,764	$91,528	$137,293	$183,057	$228,821	$457,643	$1,372,930
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,666	$9,620	$14,880	$20,464	$26,393	$61,994	$380,000
Down Payment	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000
Property Appreciation	$14,250	$28,927	$44,045	$59,616	$75,655	$163,360	$677,949
Total Return	$159,680	$225,076	$291,218	$358,138	$425,870	$777,998	$2,525,880

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.86%

Cap Rate

16.38%

Return on Investment

54.93%

955 San Carlos Dr Fort Myers Beach, Florida, 33931-2225

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,278/mo

Inquire about this property

Contact Agent

$104,467

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$45,764

Profit

Revenue

$104,467

Operating Expenses

$26,661

Operating Income

$77,806

Mortgage & Taxes

$32,042

Profit (Cash Flow)

$45,764

$117,750

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$8,500

Closing Costs

$14,250

Total

$117,750

DSCR Ratio

Strong

2.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.86%

Cap Rate

16.38%

Return on Investment

54.93%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$2,466

Your adjusted annual income

$150,000 - $2,466 = $147,534

Taxes on $147,534 (30%)

$44,260

Your old tax bill

$45,000

Your new tax bill

$44,260

Estimated tax savings

$740

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