BNBCalc.com Investment Analysis Report of 1119 NW 11th St, Fort Lauderdale, FL 33311, USA

3 bed • 2 bath • 6 guests • $430,000

BNB

Calc

Return Metrics

10.05% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.05%

Cap Rate

9.25%

Return on Investment

26%

Annual Revenue

$61,478

AirDNA projects $263/night at 64% occupancy ($61,477).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,806

Annual Expenses

$21,672

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,212

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$512

Management & Platform Fees

$154

Platform Fee (i.e. Airbnb)

$154

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

$20,408

Deductible property tax

$4,257

Est. Depreciation Value

$203,483

Profit on this property

$39,806

Your total deduction

$188,342

So, your new taxable income is your previous income minus your total deduction ($150,000 - $188,342)

-$38,342

Your old tax bill

$45,000

Your new tax bill

-$11,503

Estimated tax savings

$56,503

property-location

1119 NW 11th St Fort Lauderdale, Florida, 33311-6139

3 bed • 2 bath • 6 guests • $430,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$61,478

Profit (Cash Flow)

$10,802

Cap Rate

9.3%

Annual Revenue

$61,478

AirDNA projects $263/night at 64% occupancy ($61,477).

Occupancy Rate

Avg Daily Rate

Return Metrics

10.05% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.05%

Cap Rate

9.25%

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

$20,408

Deductible property tax

$4,257

Your total deduction

$49,686

Your adjusted annual income

$150,000 - $49,686 = $100,314

Taxes on $100,314 (30%)

$30,094

Your old tax bill

$45,000

Your new tax bill

$30,094

Estimated tax savings

$14,906

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 recomend LearnLikeACPA.com