BNBCalc.com Investment Analysis Report of 1049 Gulf Beach Dr W, St George Island, FL 32328, USA

4 bed • 4 bath • 12 guests • $660,000

BNB

Calc

Return Metrics

15.03% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.03%

Cap Rate

13.2%

Return on Investment

24.07%

Annual Revenue

$138,106

AirDNA projects $548/night at 69% occupancy ($138,106).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,249

Annual Expenses

$50,985

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,821

Property Insurance

$500

HOA

$0

Landscaping

$50

Ongoing Repairs

$150

Supplies

$150

Software

$0

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$921

Management & Platform Fees

$1,968

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$1,968

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

$33,758

Deductible property tax

$4,422

Est. Depreciation Value

$395,492

Profit on this property

$87,121

Your total deduction

$346,550

So, your new taxable income is your previous income minus your total deduction ($150,000 - $346,550)

-$196,550

Your old tax bill

$45,000

Your new tax bill

-$58,965

Estimated tax savings

$103,965

1049 Gulf Beach Dr W

Saint George Island, Florida, 32328-2404

4 bed • 4 bath • 12 guests • $660,000

Annual Revenue

$138,106

Profit (Cash Flow)

$42,829

Cap Rate

13.2%

Annual Revenue

$138,106

AirDNA projects $548/night at 69% occupancy ($138,106)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.03% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.03%

Cap Rate

13.2%

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

$33,758

Deductible property tax

$4,422

Your total deduction

$75,510

Your adjusted annual income

$150,000 - $75,510 = $74,490

Taxes on $74,490 (30%)

$22,347

Your old tax bill

$45,000

Your new tax bill

$22,347

Estimated tax savings

$22,653

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