BNBCalc Short Term Rental Investment Analysis 96 Martinique Ave, Tampa, FL 33606

6 bed • 6 bath • 18 guests • $19,500,000

BNB

Calc

Annual Revenue

$187,787

Profit (Cash Flow)

-$1,165,714

Cap Rate

0.8%

Annual Revenue

$187,787

Airbtics projects $902/night at 57% occupancy ($187,786). Airbtics predicts this property will perform in the 0% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $902 rate per night.

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

Return Metrics

-25.9% 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)	-$1,165,714	-$2,331,428	-$3,497,142	-$4,662,857	-$5,828,571	-$11,657,142	-$34,971,428
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$15,600,000	$15,600,000	$15,600,000	$15,600,000	$15,600,000	$15,600,000	$15,600,000
Down Payment	$3,900,000	$3,900,000	$3,900,000	$3,900,000	$3,900,000	$3,900,000	$3,900,000
Property Appreciation	$585,000	$1,187,550	$1,808,176	$2,447,421	$3,105,844	$6,706,369	$27,831,618
Total Return	$18,919,285	$18,356,121	$17,811,033	$17,284,564	$16,777,273	$14,549,226	$12,360,189

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-25.9%

Cap Rate

0.76%

Return on Investment

-8.64%

96 Martinique Ave Tampa, FL, 33606

6 bed • 6 bath • 18 guests

Purchase Price

Est. $93,530/mo

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$187,787

Annual Revenue

This property is projected to be in the top 0% revenue percentile compared to similar properties nearby.
Projected nightly rate is $902/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

-$1,165,714

Profit

Revenue

$187,787

Operating Expenses

$38,092

Operating Income

$149,694

Mortgage & Taxes

$1,315,409

Profit (Cash Flow)

-$1,165,714

$4,500,500

Cash Investment

Down Payment

$3,900,000

Renos & Furnishing

$15,500

Closing Costs

$585,000

Total

$4,500,500

DSCR Ratio

Weak

0.11

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-25.9%

Cap Rate

0.76%

Return on Investment

-8.64%

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

$925,490

Deductible property tax

$193,050

Your total deduction

$3,099,685

Your adjusted annual income

$150,000 - $3,099,685 = -$2,949,685

Taxes on -$2,949,685 (30%)

-$884,905

Your old tax bill

$45,000

Your new tax bill

-$884,905

Estimated tax savings

$929,905

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