BNBCalc.com Investment Analysis Report of 117 W North St, Tampa, FL 33604, USA

3 bed • 2 bath • 7 guests • $449,000

BNB

Calc

Return Metrics

0.49% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.49%

Cap Rate

6.86%

Return on Investment

16.49%

Annual Revenue

$51,178

AirDNA projects $226/night at 62% occupancy ($51,177).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,694

Annual Expenses

$20,333

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,126

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$426

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

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

$21,310

Deductible property tax

$4,445

Est. Depreciation Value

$212,233

Profit on this property

$30,845

Your total deduction

$207,144

So, your new taxable income is your previous income minus your total deduction ($150,000 - $207,144)

-$57,144

Your old tax bill

$45,000

Your new tax bill

-$17,143

Estimated tax savings

$62,143

property-location

117 W North St Tampa, Florida, 33604-6014

3 bed • 2 bath • 7 guests • $449,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$51,178

Profit (Cash Flow)

$557

Cap Rate

6.9%

Annual Revenue

$51,178

AirDNA projects $226/night at 62% occupancy ($51,177).

Occupancy Rate

Avg Daily Rate

Return Metrics

0.49% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.49%

Cap Rate

6.86%

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

$21,310

Deductible property tax

$4,445

Your total deduction

$62,529

Your adjusted annual income

$150,000 - $62,529 = $87,471

Taxes on $87,471 (30%)

$26,241

Your old tax bill

$45,000

Your new tax bill

$26,241

Estimated tax savings

$18,759

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