BNBCalc.com Investment Analysis Report of 1503 E Gulf Beach Dr, Eastpoint, FL 32328, USA

3 bed • 2 bath • 8 guests • $810,000

BNB

Calc

Return Metrics

12.66% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

12.66%

Cap Rate

9.16%

Return on Investment

30.51%

Annual Revenue

$129,684

AirDNA projects $433/night at 82% occupancy ($129,683).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,621

Annual Expenses

$55,453

Utilities

$355

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$0

Other

$0

Maintenance

$2,051

Property Insurance

$420

HOA

$100

Landscaping

$50

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,081

Management & Platform Fees

$2,215

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$2,215

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

$32,610

Deductible property tax

$8,100

Est. Depreciation Value

$384,897

Profit on this property

$74,230

Your total deduction

$351,377

So, your new taxable income is your previous income minus your total deduction ($150,000 - $351,377)

-$201,377

Your old tax bill

$45,000

Your new tax bill

-$60,413

Estimated tax savings

$105,413

1503 E Gulf Beach Dr Eastpoint, Florida, 32328

3 bed • 2 bath • 8 guests • $810,000

Annual Revenue

$129,684

Profit (Cash Flow)

$23,914

Cap Rate

9.2%

Annual Revenue

$129,684

AirDNA projects $433/night at 82% occupancy ($129,684)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.66% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.66%

Cap Rate

9.16%

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

$32,610

Deductible property tax

$8,100

Your total deduction

$89,073

Your adjusted annual income

$150,000 - $89,073 = $60,927

Taxes on $60,927 (30%)

$18,278

Your old tax bill

$45,000

Your new tax bill

$18,278

Estimated tax savings

$26,722

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