BNBCalc.com Investment Analysis Report of 1914 E 4th Ave, Tampa, FL 33605, USA

2 bed • 2 bath • 6 guests • $340,000

BNB

Calc

Return Metrics

1.34% 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

1.34%

Cap Rate

7.73%

Return on Investment

16.64%

Annual Revenue

$45,970

AirDNA projects $203/night at 65% occupancy ($48,193).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,638

Annual Expenses

$19,656

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,083

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$383

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

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

$18,863

Deductible property tax

$3,468

Est. Depreciation Value

$160,752

Profit on this property

$26,314

Your total deduction

$156,769

So, your new taxable income is your previous income minus your total deduction ($150,000 - $156,769)

-$6,769

Your old tax bill

$45,000

Your new tax bill

-$2,031

Estimated tax savings

$47,031

property-location

1914 E 4th Ave Tampa, Florida, 33605-5223

2 bed • 2 bath • 6 guests • $340,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$45,970

Profit (Cash Flow)

$1,138

Cap Rate

7.7%

Annual Revenue

$45,970

AirDNA projects $203/night at 65% occupancy ($48,193).

Occupancy Rate

Avg Daily Rate

Return Metrics

1.34% 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

1.34%

Cap Rate

7.73%

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 est deduction will be...

Deductible mortgage interest

$18,863

Deductible property tax

$3,468

Your total deduction

$47,233

Your adjusted annual income

$150,000 - $47,233 = $102,767

Taxes on $102,767 (30%)

$30,830

Your old tax bill

$45,000

Your new tax bill

$30,830

Estimated tax savings

$14,170

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 recomend LearnLikeACPA.com