BNBCalc.com Investment Analysis Report of 12610 Erin Lea Ln, Panama City Beach, FL 32407, USA

6 bed • 4 bath • 12 guests • $759,000

BNB

Calc

Return Metrics

40.34% 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

40.34%

Cap Rate

16.82%

Return on Investment

56.28%

Annual Revenue

$162,475

AirDNA projects $1011/night at 44% occupancy ($162,475).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,900

Annual Expenses

$34,802

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,054

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,354

Management & Platform Fees

$406

Platform Fee (i.e. Airbnb)

$406

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

$36,023

Deductible property tax

$7,514

Est. Depreciation Value

$359,168

Profit on this property

$127,673

Your total deduction

$275,032

So, your new taxable income is your previous income minus your total deduction ($150,000 - $275,032)

-$125,032

Your old tax bill

$45,000

Your new tax bill

-$37,510

Estimated tax savings

$82,510

12610 Erin Lea Ln

Panama City Beach, Florida, 32407-3231

6 bed • 4 bath • 12 guests • $759,000

Annual Revenue

$162,475

Profit (Cash Flow)

$76,481

Cap Rate

16.8%

Annual Revenue

$162,475

AirDNA projects $1,011/night at 44% occupancy ($162,475)

Occupancy Rate

Avg Daily Rate

Return Metrics

40.34% 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

40.34%

Cap Rate

16.82%

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

$36,023

Deductible property tax

$7,514

Your total deduction

$30,289

Your adjusted annual income

$150,000 - $30,289 = $119,711

Taxes on $119,711 (30%)

$35,913

Your old tax bill

$45,000

Your new tax bill

$35,913

Estimated tax savings

$9,087

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