BNBCalc.com Investment Analysis Report of 1305 Leisure Ln, Eastpoint, FL 32328, USA

4 bed • 4 bath • 12 guests • $1,000,000

BNB

Calc

Return Metrics

11.69% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.69%

Cap Rate

9.33%

Return on Investment

29.71%

Annual Revenue

$123,248

AirDNA projects $444/night at 76% occupancy ($123,247).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,495

Annual Expenses

$29,942

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,727

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,027

Management & Platform Fees

$308

Platform Fee (i.e. Airbnb)

$308

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$467,604

Profit on this property

$93,306

Your total deduction

$431,659

So, your new taxable income is your previous income minus your total deduction ($150,000 - $431,659)

-$281,659

Your old tax bill

$45,000

Your new tax bill

-$84,498

Estimated tax savings

$129,498

1305 Leisure Ln

Eastpoint, Florida, 32328

4 bed • 4 bath • 12 guests • $1,000,000

Annual Revenue

$123,248

Profit (Cash Flow)

$25,854

Cap Rate

9.3%

Annual Revenue

$123,248

AirDNA projects $444/night at 76% occupancy ($123,248)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.69% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.69%

Cap Rate

9.33%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$113,131

Your adjusted annual income

$150,000 - $113,131 = $36,869

Taxes on $36,869 (30%)

$11,061

Your old tax bill

$45,000

Your new tax bill

$11,061

Estimated tax savings

$33,939

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