BNBCalc.com Investment Analysis Report of 1228 NE 12th Terrace, Gainesville, FL 32601, USA

3 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Return Metrics

20.89% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.89%

Cap Rate

12.25%

Return on Investment

35.97%

Annual Revenue

$50,952

AirDNA projects $225/night at 62% occupancy ($50,951).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,692

Annual Expenses

$20,304

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,125

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$425

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$120,581

Profit on this property

$30,648

Your total deduction

$104,273

So, your new taxable income is your previous income minus your total deduction ($150,000 - $104,273)

$45,727

Your old tax bill

$45,000

Your new tax bill

$13,718

Estimated tax savings

$31,282

1228 NE 12th Terrace Gainesville, Florida, 32601-4551

3 bed • 2 bath • 6 guests • $250,000

Annual Revenue

$50,952

Profit (Cash Flow)

$13,788

Cap Rate

12.3%

Annual Revenue

$50,952

AirDNA projects $225/night at 62% occupancy ($50,952)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.89% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.89%

Cap Rate

12.25%

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 estimated deduction will be...

Deductible mortgage interest

$11,865

Deductible property tax

$2,475

Your total deduction

$22,065

Your adjusted annual income

$150,000 - $22,065 = $127,935

Taxes on $127,935 (30%)

$38,380

Your old tax bill

$45,000

Your new tax bill

$38,380

Estimated tax savings

$6,620

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