BNBCalc.com Investment Analysis Report of 1620 NE 15th Ave, Fort Lauderdale, FL 33305, USA

3 bed • 2 bath • 8 guests • $650,000

BNB

Calc

Return Metrics

22.43% 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

22.43%

Cap Rate

12.19%

Return on Investment

38.81%

Annual Revenue

$106,856

AirDNA projects $424/night at 69% occupancy ($106,855).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,298

Annual Expenses

$27,571

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,590

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$890

Management & Platform Fees

$267

Platform Fee (i.e. Airbnb)

$267

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$304,807

Profit on this property

$79,285

Your total deduction

$262,807

So, your new taxable income is your previous income minus your total deduction ($150,000 - $262,807)

-$112,807

Your old tax bill

$45,000

Your new tax bill

-$33,842

Estimated tax savings

$78,842

1620 NE 15th Ave

Fort Lauderdale, Florida, 33305-3302

3 bed • 2 bath • 8 guests • $650,000

Annual Revenue

$106,856

Profit (Cash Flow)

$35,449

Cap Rate

12.2%

Annual Revenue

$106,856

AirDNA projects $424/night at 69% occupancy ($106,856)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.43% 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

22.43%

Cap Rate

12.19%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$55,159

Your adjusted annual income

$150,000 - $55,159 = $94,841

Taxes on $94,841 (30%)

$28,452

Your old tax bill

$45,000

Your new tax bill

$28,452

Estimated tax savings

$16,548

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