BNBCalc.com Investment Analysis Report of 1404 NE 1st Ave., Fort Lauderdale, FL 33304, USA

3 bed • 2 bath • 7 guests • $470,000

BNB

Calc

Return Metrics

89.33% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

89.33%

Cap Rate

14.79%

Return on Investment

140.55%

Annual Revenue

$92,896

AirDNA projects $314/night at 66% occupancy ($75,693).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,946

Annual Expenses

$23,357

Utilities

$290

Internet + TV

$70

Water/Sewer

$70

Garbage

Electric

$100

Gas

Other

$50

Maintenance

$1,424

Property Insurance

$375

HOA

Landscaping

$75

Ongoing Repairs

Supplies

$150

Software

Pest Control

$50

Permits

Other

Cleaning Cost

$774

Management & Platform Fees

$232

Platform Fee (i.e. Airbnb)

$232

Property Manager Fee

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

$12,608

Deductible property tax

$5,264

Est. Depreciation Value

$221,905

Profit on this property

$69,540

Your total deduction

$170,238

So, your new taxable income is your previous income minus your total deduction ($150,000 - $170,238)

-$20,238

Your old tax bill

$45,000

Your new tax bill

-$6,071

Estimated tax savings

$51,071

1404 NE 1st Ave. Fort Lauderdale, Florida, 33304-1016

3 bed • 2 bath • 7 guests • $470,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$92,896

Profit (Cash Flow)

$41,184

Cap Rate

14.8%

Annual Revenue

$92,896

AirDNA projects $314/night at 66% occupancy ($75,693).

Occupancy Rate

Avg Daily Rate

Return Metrics

89.33% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

89.33%

Cap Rate

14.79%

Return on Investment

140.55%

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 est deduction will be...

Deductible mortgage interest

$12,608

Deductible property tax

$5,264

Your total deduction

$19,038

Your adjusted annual income

$150,000 - $19,038 = $130,962

Taxes on $130,962 (30%)

$39,289

Your old tax bill

$45,000

Your new tax bill

$39,289

Estimated tax savings

$5,711

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 recomend LearnLikeACPA.com