BNBCalc.com Investment Analysis Report of 1592 W Beach Blvd, Gulf Shores, AL 36542, USA

3 bed • 4 bath • 9 guests • $750,000

BNB

Calc

Return Metrics

-6.01% 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

-6.01%

Cap Rate

5.28%

Return on Investment

10.43%

Annual Revenue

$61,324

AirDNA projects $365/night at 46% occupancy ($61,324).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,804

Annual Expenses

$21,652

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,211

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$511

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$351,183

Profit on this property

$39,672

Your total deduction

$354,532

So, your new taxable income is your previous income minus your total deduction ($150,000 - $354,532)

-$204,532

Your old tax bill

$45,000

Your new tax bill

-$61,359

Estimated tax savings

$106,359

1592 W Beach Blvd

Gulf Shores, Alabama, 36542

3 bed • 4 bath • 9 guests • $750,000

Annual Revenue

$61,324

Profit (Cash Flow)

-$10,920

Cap Rate

5.3%

Annual Revenue

$61,324

AirDNA projects $365/night at 46% occupancy ($61,324)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.01% 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

-6.01%

Cap Rate

5.28%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$115,300

Your adjusted annual income

$150,000 - $115,300 = $34,700

Taxes on $34,700 (30%)

$10,410

Your old tax bill

$45,000

Your new tax bill

$10,410

Estimated tax savings

$34,590

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