BNBCalc.com Investment Analysis Report of 1392 W Beach Blvd, Gulf Shores, AL 36542, USA

3 bed • 2 bath • 9 guests • $500,000

BNB

Calc

Return Metrics

18.62% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.62%

Cap Rate

11.34%

Return on Investment

34.74%

Annual Revenue

$80,923

AirDNA projects $382/night at 58% occupancy ($80,923).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,017

Annual Expenses

$24,200

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,374

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$674

Management & Platform Fees

$202

Platform Fee (i.e. Airbnb)

$202

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,722

Profit on this property

$56,723

Your total deduction

$207,679

So, your new taxable income is your previous income minus your total deduction ($150,000 - $207,679)

-$57,679

Your old tax bill

$45,000

Your new tax bill

-$17,304

Estimated tax savings

$62,304

1392 W Beach Blvd

Gulf Shores, Alabama, 36542-6130

3 bed • 2 bath • 9 guests • $500,000

Annual Revenue

$80,923

Profit (Cash Flow)

$23,003

Cap Rate

11.3%

Annual Revenue

$80,923

AirDNA projects $382/night at 58% occupancy ($80,923)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.62% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.62%

Cap Rate

11.34%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$47,071

Your adjusted annual income

$150,000 - $47,071 = $102,929

Taxes on $102,929 (30%)

$30,879

Your old tax bill

$45,000

Your new tax bill

$30,879

Estimated tax savings

$14,121

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