BNBCalc.com Investment Analysis Report of 1814 SE 15th Terrace, Cape Coral, FL 33990, USA

3 bed • 2 bath • 6 guests • $670,000

BNB

Calc

Return Metrics

4.3% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.3%

Cap Rate

5.45%

Return on Investment

7.17%

Annual Revenue

$57,997

AirDNA projects $237/night at 66% occupancy ($57,131).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,788

Annual Expenses

$21,460

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,183

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$483

Management & Platform Fees

$145

Platform Fee (i.e. Airbnb)

$145

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

$0

Deductible property tax

$6,499

Est. Depreciation Value

$314,018

Profit on this property

$36,537

Your total deduction

$283,979

So, your new taxable income is your previous income minus your total deduction ($150,000 - $283,979)

-$133,979

Your old tax bill

$45,000

Your new tax bill

-$40,194

Estimated tax savings

$85,194

1814 SE 15th Terrace Cape Coral, Florida, 33990-3868

3 bed • 2 bath • 6 guests • $670,000

Annual Revenue

$57,997

Profit (Cash Flow)

$30,045

Cap Rate

5.5%

Annual Revenue

$57,997

AirDNA projects $237/night at 66% occupancy ($57,131)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.3% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.3%

Cap Rate

5.45%

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

$0

Deductible property tax

$6,499

Your total deduction

$70,059

Your adjusted annual income

$150,000 - $70,059 = $79,941

Taxes on $79,941 (30%)

$23,982

Your old tax bill

$45,000

Your new tax bill

$23,982

Estimated tax savings

$21,018

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