BNBCalc.com Investment Analysis Report of 104 W 8th St, Gulf Shores, AL 36542, USA

3 bed • 3 bath • 8 guests • $600,000

BNB

Calc

Return Metrics

9.07% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.07%

Cap Rate

8.96%

Return on Investment

25.35%

Annual Revenue

$77,545

AirDNA projects $337/night at 63% occupancy ($77,544).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,980

Annual Expenses

$23,761

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,346

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$646

Management & Platform Fees

$194

Platform Fee (i.e. Airbnb)

$194

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$281,938

Profit on this property

$53,784

Your total deduction

$262,571

So, your new taxable income is your previous income minus your total deduction ($150,000 - $262,571)

-$112,571

Your old tax bill

$45,000

Your new tax bill

-$33,771

Estimated tax savings

$78,771

104 W 8th St

Gulf Shores, Alabama, 36542-6366

3 bed • 3 bath • 8 guests • $600,000

Annual Revenue

$77,545

Profit (Cash Flow)

$13,320

Cap Rate

9.0%

Annual Revenue

$77,545

AirDNA projects $337/night at 63% occupancy ($77,545)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.07% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.07%

Cap Rate

8.96%

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 estimated deduction will be...

Deductible mortgage interest

$28,477

Deductible property tax

$5,940

Your total deduction

$70,491

Your adjusted annual income

$150,000 - $70,491 = $79,509

Taxes on $79,509 (30%)

$23,853

Your old tax bill

$45,000

Your new tax bill

$23,853

Estimated tax savings

$21,147

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com