BNBCalc.com Investment Analysis Report of 1708 Hollywood Ave, Pensacola, FL 32505, USA

3 bed • 1 bath • 8 guests • $52,000

BNB

Calc

Return Metrics

94.62% 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

94.62%

Cap Rate

43.51%

Return on Investment

104.87%

Annual Revenue

$41,733

AirDNA projects $197/night at 58% occupancy ($41,732).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,592

Annual Expenses

$19,105

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,048

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$348

Management & Platform Fees

$104

Platform Fee (i.e. Airbnb)

$104

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

$2,468

Deductible property tax

$515

Est. Depreciation Value

$29,229

Profit on this property

$22,628

Your total deduction

$9,585

So, your new taxable income is your previous income minus your total deduction ($150,000 - $9,585)

$140,415

Your old tax bill

$45,000

Your new tax bill

$42,125

Estimated tax savings

$2,875

1708 Hollywood Ave

Pensacola, Florida, 32505-5340

3 bed • 1 bath • 8 guests • $52,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$41,733

Profit (Cash Flow)

$19,124

Cap Rate

43.5%

Annual Revenue

$41,733

AirDNA projects $197/night at 58% occupancy ($41,733)

Occupancy Rate

Avg Daily Rate

Return Metrics

94.62% 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

94.62%

Cap Rate

43.51%

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

$2,468

Deductible property tax

$515

Your total deduction

-$10,419

Your adjusted annual income

$150,000 - -$10,419 = $160,419

Taxes on $160,419 (30%)

$48,126

Your old tax bill

$45,000

Your new tax bill

$48,126

Estimated tax savings

-$3,126

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