BNBCalc.com Investment Analysis Report of 15805 SW 52nd Ave Rd, Ocala, FL 34473, USA

3 bed • 2 bath • 10 guests • $290,000

BNB

Calc

Return Metrics

13.47% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.47%

Cap Rate

10.23%

Return on Investment

28.83%

Annual Revenue

$49,856

AirDNA projects $195/night at 58% occupancy ($41,309).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,680

Annual Expenses

$20,161

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,115

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$415

Management & Platform Fees

$125

Platform Fee (i.e. Airbnb)

$125

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

$13,764

Deductible property tax

$2,871

Est. Depreciation Value

$139,004

Profit on this property

$29,695

Your total deduction

$125,944

So, your new taxable income is your previous income minus your total deduction ($150,000 - $125,944)

$24,056

Your old tax bill

$45,000

Your new tax bill

$7,217

Estimated tax savings

$37,783

15805 SW 52nd Ave Rd Ocala, Florida, 34473

3 bed • 2 bath • 10 guests • $290,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$49,856

Profit (Cash Flow)

$10,135

Cap Rate

10.2%

Annual Revenue

$49,856

AirDNA projects $195/night at 58% occupancy ($41,309).

Occupancy Rate

Avg Daily Rate

Return Metrics

13.47% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.47%

Cap Rate

10.23%

Return on Investment

28.83%

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

$13,764

Deductible property tax

$2,871

Your total deduction

$31,192

Your adjusted annual income

$150,000 - $31,192 = $118,808

Taxes on $118,808 (30%)

$35,642

Your old tax bill

$45,000

Your new tax bill

$35,642

Estimated tax savings

$9,358

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