BNBCalc.com Investment Analysis Report of 1521 Mulligan Blvd, Davenport, FL 33896, USA

8 bed • 5 bath • 20 guests • $849,000

BNB

Calc

Return Metrics

30.51% 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

30.51%

Cap Rate

13.95%

Return on Investment

47.59%

Annual Revenue

$208,189

AirDNA projects $508/night at 76% occupancy ($141,013).

Revenue Percentile

Operating Expenses

Monthly Expenses

$7,473

Annual Expenses

$89,673

Utilities

$822

Internet + TV

$120

Water/Sewer

$70

Garbage

$0

Electric

$250

Gas

$0

Other

$382

Maintenance

$2,435

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,735

Management & Platform Fees

$4,216

Platform Fee (i.e. Airbnb)

$520

Property Manager Fee

$3,695

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

$42,335

Deductible property tax

$8,490

Est. Depreciation Value

$391,019

Profit on this property

$118,516

Your total deduction

$323,328

So, your new taxable income is your previous income minus your total deduction ($150,000 - $323,328)

-$173,328

Your old tax bill

$45,000

Your new tax bill

-$51,998

Estimated tax savings

$96,998

1521 Mulligan Blvd

Davenport, Florida, 33896-6855

8 bed • 5 bath • 20 guests • $849,000

Annual Revenue

$208,189

Profit (Cash Flow)

$59,584

Cap Rate

14.0%

Annual Revenue

$208,189

AirDNA projects $508/night at 76% occupancy ($141,013)

Occupancy Rate

Avg Daily Rate

Return Metrics

30.51% 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

30.51%

Cap Rate

13.95%

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

$42,335

Deductible property tax

$8,490

Your total deduction

$57,082

Your adjusted annual income

$150,000 - $57,082 = $92,918

Taxes on $92,918 (30%)

$27,875

Your old tax bill

$45,000

Your new tax bill

$27,875

Estimated tax savings

$17,125

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