BNBCalc.com Investment Analysis Report of 116 93rd Ave, Treasure Island, FL 33706, USA

1 bed • 1 bath • 3 guests • $350,000

BNB

Calc

Return Metrics

12% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

12%

Cap Rate

9.5%

Return on Investment

29.32%

Annual Revenue

$53,965

AirDNA projects $197/night at 72% occupancy ($51,806).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,725

Annual Expenses

$20,695

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,150

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$450

Management & Platform Fees

$135

Platform Fee (i.e. Airbnb)

$135

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$161,197

Profit on this property

$33,269

Your total deduction

$148,004

So, your new taxable income is your previous income minus your total deduction ($150,000 - $148,004)

$1,996

Your old tax bill

$45,000

Your new tax bill

$599

Estimated tax savings

$44,401

116 93rd Ave

Treasure Island, Florida, 33706-3322

1 bed • 1 bath • 3 guests • $350,000

Annual Revenue

$53,965

Profit (Cash Flow)

$9,665

Cap Rate

9.5%

Annual Revenue

$53,965

AirDNA projects $197/night at 72% occupancy ($51,806)

Occupancy Rate

Avg Daily Rate

Return Metrics

12% 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

12%

Cap Rate

9.5%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$38,244

Your adjusted annual income

$150,000 - $38,244 = $111,756

Taxes on $111,756 (30%)

$33,527

Your old tax bill

$45,000

Your new tax bill

$33,527

Estimated tax savings

$11,473

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