BNBCalc.com Investment Analysis Report of 1910 E Palm Ave, Tampa, FL 33605, USA

2 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

-2.4% 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

-2.4%

Cap Rate

6.38%

Return on Investment

14.05%

Annual Revenue

$45,363

AirDNA projects $180/night at 69% occupancy ($45,363).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,651

Annual Expenses

$19,817

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,078

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$378

Management & Platform Fees

$113

Platform Fee (i.e. Airbnb)

$113

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

$19,946

Deductible property tax

$4,080

Est. Depreciation Value

$189,666

Profit on this property

$25,546

Your total deduction

$188,146

So, your new taxable income is your previous income minus your total deduction ($150,000 - $188,146)

-$38,146

Your old tax bill

$45,000

Your new tax bill

-$11,444

Estimated tax savings

$56,444

E Palm Ave 1910

Tampa, Florida, 33605

2 bed • 2 bath • 6 guests • $400,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$45,363

Profit (Cash Flow)

-$2,294

Cap Rate

6.4%

Annual Revenue

$45,363

AirDNA projects $180/night at 69% occupancy ($45,363)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.4% 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

-2.4%

Cap Rate

6.38%

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

$19,946

Deductible property tax

$4,080

Your total deduction

$58,898

Your adjusted annual income

$150,000 - $58,898 = $91,102

Taxes on $91,102 (30%)

$27,331

Your old tax bill

$45,000

Your new tax bill

$27,331

Estimated tax savings

$17,669

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