BNBCalc Short Term Rental Investment Analysis 6853 Southwest 13th Street, Pembroke Pines, FL, USA

3 bed • 2 bath • 9 guests • $325,000

BNB

Calc

Report by:

Lowkey Eman

blemur.jameel@gmail.com

Annual Revenue

$63,275

Profit (Cash Flow)

$20,046

Cap Rate

12.9%

Annual Revenue

$63,275

AirDNA projects $284/night at 61% occupancy ($63,274).

BNB Calc projects a 61% occupancy rate, $284 rate per night.

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

Return Metrics

24.07% 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)	$20,045	$40,091	$60,136	$80,182	$100,228	$200,456	$601,369
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,192	$6,582	$10,181	$14,002	$18,058	$42,417	$260,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$97,988	$131,466	$165,454	$199,975	$235,051	$419,646	$1,390,230

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.07%

Cap Rate

12.91%

Return on Investment

39.62%

6853 SW 13th St Pembroke Pines, Florida, 33023-2053

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,559/mo

Inquire about this property

Contact Agent

Pembroke Pines

Zoning

Laws

$63,275

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,046

Profit

Revenue

$63,275

Operating Expenses

$21,306

Operating Income

$41,969

Mortgage & Taxes

$21,923

Profit (Cash Flow)

$20,046

$83,250

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$8,500

Closing Costs

$9,750

Total

$83,250

DSCR Ratio

Strong

1.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.07%

Cap Rate

12.91%

Return on Investment

39.62%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$13,325

Your adjusted annual income

$150,000 - $13,325 = $136,675

Taxes on $136,675 (30%)

$41,003

Your old tax bill

$45,000

Your new tax bill

$41,003

Estimated tax savings

$3,997

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