BNBCalc.com Investment Analysis Report of 1228 Winding Willow Ct, Kissimmee, FL 34746, USA

5 bed • 3.5 bath • 10 guests • $445,000

BNB

Calc

Return Metrics

7.23% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.23%

Cap Rate

8.56%

Return on Investment

10.06%

Annual Revenue

$59,827

AirDNA projects $260/night at 63% occupancy ($59,826).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,808

Annual Expenses

$21,698

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,199

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$499

Management & Platform Fees

$150

Platform Fee (i.e. Airbnb)

$150

Property Manager Fee

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

Deductible property tax

$4,050

Est. Depreciation Value

$213,191

Profit on this property

$38,129

Your total deduction

$179,111

So, your new taxable income is your previous income minus your total deduction ($150,000 - $179,111)

-$29,111

Your old tax bill

$45,000

Your new tax bill

-$8,733

Estimated tax savings

$53,733

1228 Winding Willow Ct Kissimmee, Florida, 34746-6742

5 bed • 3.5 bath • 10 guests • $445,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$59,827

Profit (Cash Flow)

$34,085

Cap Rate

8.6%

Annual Revenue

$59,827

AirDNA projects $260/night at 63% occupancy ($59,826).

Occupancy Rate

Avg Daily Rate

Return Metrics

7.23% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.23%

Cap Rate

8.56%

Return on Investment

10.06%

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

Deductible property tax

$4,050

Your total deduction

$33,791

Your adjusted annual income

$150,000 - $33,791 = $116,209

Taxes on $116,209 (30%)

$34,863

Your old tax bill

$45,000

Your new tax bill

$34,863

Estimated tax savings

$10,137

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