BNBCalc.com Investment Analysis Report of 12316 Rollingwood Ct, Gulfport, MS 39503, USA

5 bed • 3 bath • 10 guests • $439,000

BNB

Calc

Return Metrics

5.12% 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

5.12%

Cap Rate

8.07%

Return on Investment

20.49%

Annual Revenue

$56,448

AirDNA projects $281/night at 55% occupancy ($56,448).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,752

Annual Expenses

$21,018

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,170

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$470

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

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

$20,835

Deductible property tax

$4,346

Est. Depreciation Value

$210,348

Profit on this property

$35,430

Your total deduction

$200,099

So, your new taxable income is your previous income minus your total deduction ($150,000 - $200,099)

-$50,099

Your old tax bill

$45,000

Your new tax bill

-$15,030

Estimated tax savings

$60,030

12316 Rollingwood Ct Gulfport, Mississippi, 39503-7768

5 bed • 3 bath • 10 guests • $439,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$56,448

Profit (Cash Flow)

$5,826

Cap Rate

8.1%

Annual Revenue

$56,448

AirDNA projects $281/night at 55% occupancy ($56,448).

Occupancy Rate

Avg Daily Rate

Return Metrics

5.12% 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

5.12%

Cap Rate

8.07%

Return on Investment

20.49%

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

$20,835

Deductible property tax

$4,346

Your total deduction

$56,717

Your adjusted annual income

$150,000 - $56,717 = $93,283

Taxes on $93,283 (30%)

$27,985

Your old tax bill

$45,000

Your new tax bill

$27,985

Estimated tax savings

$17,015

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