BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Joshua Tree St, Palm Springs, FL 33461, USA

3 bed • 2.5 bath • 6 guests • $423,965

BNB

Calc

Annual Revenue

$52,069

Profit (Cash Flow)

$3,621

Cap Rate

7.6%

Annual Revenue

$52,069

AirDNA projects $198/night at 72% occupancy ($52,069).

BNB Calc projects a 72% occupancy rate, $198 rate per night.

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


Return Metrics

3.41% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$3,620$7,241$10,862$14,483$18,104$36,208$108,625
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$339,172$339,172$339,172$339,172$339,172$339,172$339,172
Down Payment$84,793$84,793$84,793$84,793$84,793$84,793$84,793
Property Appreciation$12,718$25,819$39,313$53,211$67,526$145,808$605,109
Total Return$440,304$457,026$474,140$491,659$509,595$605,981$1,137,699

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.41%

Cap Rate

7.59%

Return on Investment

19.31%

property-location

Joshua Tree St Palm Springs, Florida, 33461

3 bed • 2.5 bath • 6 guests

Est. $2,034/mo

Agent

Inquire about this property

Contact Agent

$52,069

Annual Revenue


Projected nightly rate is $198/night at 72% occupancy.

Top 101% of comparables

Top 101% of comparables


$3,621

Profit

Revenue

$52,069

Operating Expenses

$19,849

Operating Income

$32,220

Mortgage & Taxes

$28,599

Profit (Cash Flow)

$3,621

$106,137

Cash Investment

Down Payment

$84,793

Renos & Furnishing

$8,625

Closing Costs

$12,719

Total

$106,137

DSCR Ratio

Acceptable

1.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.41%

Cap Rate

7.59%

Profit (Cummulative)

$3,621

$339,172

$8,625

$12,719

$0

Total Gain

$20,505

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

$20,122

Deductible property tax

$4,197

Your total deduction

$39,571

Your adjusted annual income

$150,000 - $39,571 = $110,429


Taxes on $110,429 (30%)

$33,129

Your old tax bill

$45,000

Your new tax bill

$33,129


Estimated tax savings

$11,871

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