BNBCalc.com Investment Analysis Report of 19175 NW 23rd Pl, Pembroke Pines, FL 33029, USA

4 bed • 2.5 bath • 12 guests • $100,000

BNB

Calc

Return Metrics

225.97% 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

225.97%

Cap Rate

82.72%

Return on Investment

237.82%

Annual Revenue

$110,815

AirDNA projects $410/night at 58% occupancy ($86,855).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,340

Annual Expenses

$28,086

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,623

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$923

Management & Platform Fees

$277

Platform Fee (i.e. Airbnb)

$277

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

$4,746

Deductible property tax

$990

Est. Depreciation Value

$52,856

Profit on this property

$82,729

Your total deduction

-$24,137

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$24,137)

$174,137

Your old tax bill

$45,000

Your new tax bill

$52,241

Estimated tax savings

-$7,241

property-location

19175 NW 23rd Pl Pembroke Pines, Florida, 33029-5346

4 bed • 2.5 bath • 12 guests • $100,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$110,815

Profit (Cash Flow)

$75,985

Cap Rate

82.7%

Annual Revenue

$110,815

AirDNA projects $410/night at 58% occupancy ($86,855).

Occupancy Rate

Avg Daily Rate

Return Metrics

225.97% 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

225.97%

Cap Rate

82.72%

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

$4,746

Deductible property tax

$990

Your total deduction

-$60,257

Your adjusted annual income

$150,000 - -$60,257 = $210,257

Taxes on $210,257 (30%)

$63,077

Your old tax bill

$45,000

Your new tax bill

$63,077

Estimated tax savings

-$18,077

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