BNBCalc.com Investment Analysis Report of 131 NW 2nd Ave #4, Hallandale Beach, FL 33009, USA

2 bed • 2 bath • 6 guests • $285,000

BNB

Calc

Return Metrics

43.57% 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

43.57%

Cap Rate

17.76%

Return on Investment

59.32%

Annual Revenue

$73,907

AirDNA projects $355/night at 57% occupancy ($73,907).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,941

Annual Expenses

$23,288

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,316

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$616

Management & Platform Fees

$185

Platform Fee (i.e. Airbnb)

$185

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

$13,526

Deductible property tax

$2,821

Est. Depreciation Value

$135,421

Profit on this property

$50,619

Your total deduction

$101,149

So, your new taxable income is your previous income minus your total deduction ($150,000 - $101,149)

$48,851

Your old tax bill

$45,000

Your new tax bill

$14,655

Estimated tax savings

$30,345

131 NW 2nd Ave Hallandale Beach, Florida, 33009

2 bed • 2 bath • 6 guests • $285,000

Annual Revenue

$73,907

Profit (Cash Flow)

$31,395

Cap Rate

17.8%

Annual Revenue

$73,907

AirDNA projects $355/night at 57% occupancy ($73,907)

Occupancy Rate

Avg Daily Rate

Return Metrics

43.57% 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

43.57%

Cap Rate

17.76%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$8,861

Your adjusted annual income

$150,000 - $8,861 = $141,139

Taxes on $141,139 (30%)

$42,342

Your old tax bill

$45,000

Your new tax bill

$42,342

Estimated tax savings

$2,658

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