BNBCalc.com Investment Analysis Report of 1517 Southbury Dr, Kissimmee, FL 34744, USA

3 bed • 2.5 bath • 8 guests • $357,000

BNB

Calc

Return Metrics

-5.93% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-5.93%

Cap Rate

5.23%

Return on Investment

9.73%

Annual Revenue

$37,207

AirDNA projects $167/night at 61% occupancy ($37,207).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,543

Annual Expenses

$18,517

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,010

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$310

Management & Platform Fees

$93

Platform Fee (i.e. Airbnb)

$93

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

$16,944

Deductible property tax

$3,534

Est. Depreciation Value

$169,941

Profit on this property

$18,690

Your total deduction

$171,729

So, your new taxable income is your previous income minus your total deduction ($150,000 - $171,729)

-$21,729

Your old tax bill

$45,000

Your new tax bill

-$6,519

Estimated tax savings

$51,519

1517 Southbury Dr

Kissimmee, Florida, 34744

3 bed • 2.5 bath • 8 guests • $357,000

Annual Revenue

$37,207

Profit (Cash Flow)

-$5,382

Cap Rate

5.2%

Annual Revenue

$37,207

AirDNA projects $167/night at 61% occupancy ($37,207)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.93% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.93%

Cap Rate

5.23%

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

$16,944

Deductible property tax

$3,534

Your total deduction

$55,910

Your adjusted annual income

$150,000 - $55,910 = $94,090

Taxes on $94,090 (30%)

$28,227

Your old tax bill

$45,000

Your new tax bill

$28,227

Estimated tax savings

$16,773

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