BNBCalc.com Investment Analysis Report of 1945 Nice Ct, Kissimmee, FL 34747, USA

8 bed • 6 bath • 19 guests • $850,000

BNB

Calc

Return Metrics

13.5% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.5%

Cap Rate

10.49%

Return on Investment

27.8%

Annual Revenue

$118,222

AirDNA projects $476/night at 68% occupancy ($118,222).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,421

Annual Expenses

$29,049

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,685

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$985

Management & Platform Fees

$296

Platform Fee (i.e. Airbnb)

$296

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

$41,363

Deductible property tax

$7,735

Est. Depreciation Value

$416,759

Profit on this property

$89,173

Your total deduction

$376,685

So, your new taxable income is your previous income minus your total deduction ($150,000 - $376,685)

-$226,685

Your old tax bill

$45,000

Your new tax bill

-$68,005

Estimated tax savings

$113,005

1945 Nice Ct Kissimmee, Florida, 34747

8 bed • 6 bath • 19 guests • $850,000

Annual Revenue

$118,222

Profit (Cash Flow)

$31,729

Cap Rate

10.5%

Annual Revenue

$118,222

AirDNA projects $476/night at 68% occupancy ($118,222)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.5% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.5%

Cap Rate

10.49%

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

$41,363

Deductible property tax

$7,735

Your total deduction

$92,429

Your adjusted annual income

$150,000 - $92,429 = $57,571

Taxes on $57,571 (30%)

$17,271

Your old tax bill

$45,000

Your new tax bill

$17,271

Estimated tax savings

$27,729

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