BNBCalc Short Term Rental Investment Analysis Hollywood Blvd, Hollywood, FL 33020, USA

5 bed • 3 bath • 12 guests • $1,090,000

BNB

Calc

Annual Revenue

$142,920

Profit (Cash Flow)

$37,732

Cap Rate

10.2%

Annual Revenue

$142,920

AirDNA projects $602/night at 65% occupancy ($142,919).

BNB Calc projects a 65% occupancy rate, $602 rate per night.

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

Return Metrics

14.32% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$37,732	$75,464	$113,197	$150,929	$188,662	$377,324	$1,131,972
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$872,000	$872,000	$872,000	$872,000	$872,000	$872,000	$872,000
Down Payment	$218,000	$218,000	$218,000	$218,000	$218,000	$218,000	$218,000
Property Appreciation	$32,700	$66,381	$101,072	$136,804	$173,608	$374,868	$1,555,716
Total Return	$1,160,432	$1,231,845	$1,304,269	$1,377,734	$1,452,270	$1,842,192	$3,777,688

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.32%

Cap Rate

10.2%

Return on Investment

30.79%

Hollywood Blvd Hollywood, Florida, 33020

5 bed • 3 bath • 12 guests

Purchase Price

Est. $5,228/mo

Inquire about this property

Contact Agent

Hollywood

Zoning

Laws

$142,920

Annual Revenue

Projected nightly rate is $602/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$37,732

Profit

Revenue

$142,920

Operating Expenses

$31,660

Operating Income

$111,260

Mortgage & Taxes

$73,528

Profit (Cash Flow)

$37,732

$263,450

Cash Investment

Down Payment

$218,000

Renos & Furnishing

$12,750

Closing Costs

$32,700

Total

$263,450

DSCR Ratio

Strong

1.51

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.32%

Cap Rate

10.2%

Return on Investment

30.79%

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

$51,733

Deductible property tax

$10,791

Your total deduction

$72,012

Your adjusted annual income

$150,000 - $72,012 = $77,988

Taxes on $77,988 (30%)

$23,397

Your old tax bill

$45,000

Your new tax bill

$23,397

Estimated tax savings

$21,603

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