BNBCalc.com Investment Analysis Report of 12303 Cedar St, Cedar Key, FL 32625, USA

3 bed • 2 bath • 8 guests • $300,000

BNB

Calc

Return Metrics

40.35% 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

40.35%

Cap Rate

17.16%

Return on Investment

55.76%

Annual Revenue

$74,926

AirDNA projects $263/night at 78% occupancy ($74,926).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,952

Annual Expenses

$23,420

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,324

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$624

Management & Platform Fees

$187

Platform Fee (i.e. Airbnb)

$187

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$51,506

Your total deduction

$109,312

So, your new taxable income is your previous income minus your total deduction ($150,000 - $109,312)

$40,688

Your old tax bill

$45,000

Your new tax bill

$12,206

Estimated tax savings

$32,794

12303 Cedar St

Cedar Key, Florida, 32625-4767

3 bed • 2 bath • 8 guests • $300,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$74,926

Profit (Cash Flow)

$31,274

Cap Rate

17.2%

Annual Revenue

$74,926

AirDNA projects $263/night at 78% occupancy ($74,926)

Occupancy Rate

Avg Daily Rate

Return Metrics

40.35% 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

40.35%

Cap Rate

17.16%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$11,424

Your adjusted annual income

$150,000 - $11,424 = $138,576

Taxes on $138,576 (30%)

$41,573

Your old tax bill

$45,000

Your new tax bill

$41,573

Estimated tax savings

$3,427

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