BNBCalc.com Investment Analysis Report of 159 Penelope St, Miramar Beach, FL 32550, USA

4 bed • 4 bath • 14 guests • $1,000,010

BNB

Calc

Return Metrics

11.84% 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

11.84%

Cap Rate

9.59%

Return on Investment

28.36%

Annual Revenue

$126,064

AirDNA projects $585/night at 59% occupancy ($126,063).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,506

Annual Expenses

$30,068

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,751

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,051

Management & Platform Fees

$315

Platform Fee (i.e. Airbnb)

$315

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

$47,462

Deductible property tax

$9,900

Est. Depreciation Value

$467,609

Profit on this property

$95,996

Your total deduction

$428,975

So, your new taxable income is your previous income minus your total deduction ($150,000 - $428,975)

-$278,975

Your old tax bill

$45,000

Your new tax bill

-$83,692

Estimated tax savings

$128,692

159 Penelope St

Miramar Beach, Florida, 32550

4 bed • 4 bath • 14 guests • $1,000,010

Annual Revenue

$126,064

Profit (Cash Flow)

$28,544

Cap Rate

9.6%

Annual Revenue

$126,064

AirDNA projects $585/night at 59% occupancy ($126,064)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.84% 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

11.84%

Cap Rate

9.59%

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

$47,462

Deductible property tax

$9,900

Your total deduction

$110,444

Your adjusted annual income

$150,000 - $110,444 = $39,556

Taxes on $39,556 (30%)

$11,867

Your old tax bill

$45,000

Your new tax bill

$11,867

Estimated tax savings

$33,133

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