BNBCalc.com Investment Analysis Report of 138 Cape Dunes Dr, Port St Joe, FL 32456, USA

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

BNB

Calc

Return Metrics

7.4% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.4%

Cap Rate

8.53%

Return on Investment

23.93%

Annual Revenue

$113,781

AirDNA projects $528/night at 59% occupancy ($113,780).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,373

Annual Expenses

$28,472

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,648

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$948

Management & Platform Fees

$284

Platform Fee (i.e. Airbnb)

$284

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

$85,309

Your total deduction

$439,656

So, your new taxable income is your previous income minus your total deduction ($150,000 - $439,656)

-$289,656

Your old tax bill

$45,000

Your new tax bill

-$86,897

Estimated tax savings

$131,897

138 Cape Dunes Dr

Port St. Joe, Florida, 32456

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

Annual Revenue

$113,781

Profit (Cash Flow)

$17,857

Cap Rate

8.5%

Annual Revenue

$113,781

AirDNA projects $528/night at 59% occupancy ($113,781)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.4% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.4%

Cap Rate

8.53%

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

$121,128

Your adjusted annual income

$150,000 - $121,128 = $28,872

Taxes on $28,872 (30%)

$8,662

Your old tax bill

$45,000

Your new tax bill

$8,662

Estimated tax savings

$36,338

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