BNBCalc.com Investment Analysis Report of 13979 Daniels Ave, Port Charlotte, FL 33953, USA

4 bed • 2 bath • 3 guests • $198,000

BNB

Calc

Return Metrics

39.94% 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

39.94%

Cap Rate

17.66%

Return on Investment

54.49%

Annual Revenue

$56,200

AirDNA projects $223/night at 69% occupancy ($56,200).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,769

Annual Expenses

$21,226

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,168

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$468

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

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

$8,288

Deductible property tax

$2,039

Est. Depreciation Value

$97,912

Profit on this property

$34,974

Your total deduction

$73,265

So, your new taxable income is your previous income minus your total deduction ($150,000 - $73,265)

$76,735

Your old tax bill

$45,000

Your new tax bill

$23,021

Estimated tax savings

$21,979

13979 Daniels Ave Port Charlotte, Florida, 33953-2404

4 bed • 2 bath • 3 guests • $198,000

Annual Revenue

$56,200

Profit (Cash Flow)

$22,386

Cap Rate

17.7%

Annual Revenue

$56,200

AirDNA projects $223/night at 69% occupancy ($56,200)

Occupancy Rate

Avg Daily Rate

Return Metrics

39.94% 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

39.94%

Cap Rate

17.66%

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

$8,288

Deductible property tax

$2,039

Your total deduction

$6,468

Your adjusted annual income

$150,000 - $6,468 = $143,532

Taxes on $143,532 (30%)

$43,060

Your old tax bill

$45,000

Your new tax bill

$43,060

Estimated tax savings

$1,940

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