BNBCalc.com Investment Analysis Report of 1505 Mulligan Blvd, Davenport, FL 33896, USA

6 bed • 6 bath • 18 guests • $770,000

BNB

Calc

Return Metrics

4.77% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.77%

Cap Rate

7.93%

Return on Investment

20.69%

Annual Revenue

$85,982

AirDNA projects $399/night at 59% occupancy ($85,982).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,071

Annual Expenses

$24,858

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,417

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$717

Management & Platform Fees

$215

Platform Fee (i.e. Airbnb)

$215

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

$36,545

Deductible property tax

$7,623

Est. Depreciation Value

$364,554

Profit on this property

$61,124

Your total deduction

$347,598

So, your new taxable income is your previous income minus your total deduction ($150,000 - $347,598)

-$197,598

Your old tax bill

$45,000

Your new tax bill

-$59,279

Estimated tax savings

$104,279

1505 Mulligan Blvd

Davenport, Florida, 33896-6855

6 bed • 6 bath • 18 guests • $770,000

Annual Revenue

$85,982

Profit (Cash Flow)

$9,188

Cap Rate

7.9%

Annual Revenue

$85,982

AirDNA projects $399/night at 59% occupancy ($85,982)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.77% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.77%

Cap Rate

7.93%

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

$36,545

Deductible property tax

$7,623

Your total deduction

$99,182

Your adjusted annual income

$150,000 - $99,182 = $50,818

Taxes on $50,818 (30%)

$15,245

Your old tax bill

$45,000

Your new tax bill

$15,245

Estimated tax savings

$29,755

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