BNBCalc Short Term Rental Investment Analysis Bay Ct, Florida 34758, USA

7 bed • 6 bath • 16 guests • $895,000

BNB

Calc

Annual Revenue

$78,926

Profit (Cash Flow)

-$10,011

Cap Rate

6.2%

Annual Revenue

$78,926

AirDNA projects $343/night at 63% occupancy ($78,925).

BNB Calc projects a 63% occupancy rate, $343 rate per night.

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

Return Metrics

-4.48% 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)	-$10,010	-$20,021	-$30,032	-$40,043	-$50,054	-$100,108	-$300,325
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$715,999	$715,999	$715,999	$715,999	$715,999	$715,999	$715,999
Down Payment	$179,000	$179,000	$179,000	$179,000	$179,000	$179,000	$179,000
Property Appreciation	$26,850	$54,505	$82,990	$112,330	$142,550	$307,805	$1,277,399
Total Return	$911,839	$929,483	$947,958	$967,286	$987,496	$1,102,696	$1,872,074

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.48%

Cap Rate

6.21%

Return on Investment

10.76%

Bay Ct Florida, 34758

7 bed • 6 bath • 16 guests

Purchase Price

Est. $4,293/mo

Inquire about this property

Contact Agent

$78,926

Annual Revenue

Projected nightly rate is $343/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$10,011

Profit

Revenue

$78,926

Operating Expenses

$23,340

Operating Income

$55,585

Mortgage & Taxes

$65,596

Profit (Cash Flow)

-$10,011

$223,350

Cash Investment

Down Payment

$179,000

Renos & Furnishing

$17,500

Closing Costs

$26,850

Total

$223,350

DSCR Ratio

Weak

0.85

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.48%

Cap Rate

6.21%

Return on Investment

10.76%

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

$50,014

Deductible property tax

$8,145

Your total deduction

$102,690

Your adjusted annual income

$150,000 - $102,690 = $47,310

Taxes on $47,310 (30%)

$14,193

Your old tax bill

$45,000

Your new tax bill

$14,193

Estimated tax savings

$30,807

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