BNBCalc.com Investment Analysis Report of 1843 Hwy 98 W, Carrabelle, FL 32322, USA

1 bed • 1 bath • 4 guests • $205,000

BNB

Calc

Return Metrics

7.21% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.21%

Cap Rate

8.03%

Return on Investment

23.34%

Annual Revenue

$32,872

AirDNA projects $225/night at 43% occupancy ($35,337).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,366

Annual Expenses

$16,393

Utilities

$310

Internet + TV

$60

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$250

Maintenance

$974

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$274

Management & Platform Fees

$82

Platform Fee (i.e. Airbnb)

$82

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

$9,204

Deductible property tax

$1,374

Est. Depreciation Value

$97,136

Profit on this property

$16,479

Your total deduction

$91,235

So, your new taxable income is your previous income minus your total deduction ($150,000 - $91,235)

$58,765

Your old tax bill

$45,000

Your new tax bill

$17,630

Estimated tax savings

$27,370

1843 Hwy 98 W

Carrabelle, Florida, 32322-3006

1 bed • 1 bath • 4 guests • $205,000

Annual Revenue

$32,872

Profit (Cash Flow)

$3,711

Cap Rate

8.0%

Annual Revenue

$32,872

AirDNA projects $225/night at 43% occupancy ($35,337)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.21% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.21%

Cap Rate

8.03%

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

$9,204

Deductible property tax

$1,374

Your total deduction

$25,043

Your adjusted annual income

$150,000 - $25,043 = $124,957

Taxes on $124,957 (30%)

$37,487

Your old tax bill

$45,000

Your new tax bill

$37,487

Estimated tax savings

$7,513

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