BNBCalc.com Investment Analysis Report of 2 Portofino Dr #1808, Pensacola Beach, FL 32561, USA

2 bed • 2.5 bath • 6 guests • $890,000

BNB

Calc

Return Metrics

1.74% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.74%

Cap Rate

7.15%

Return on Investment

18.51%

Annual Revenue

$88,962

AirDNA projects $353/night at 69% occupancy ($88,962).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,104

Annual Expenses

$25,245

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,441

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$741

Management & Platform Fees

$222

Platform Fee (i.e. Airbnb)

$222

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

$42,240

Deductible property tax

$8,811

Est. Depreciation Value

$414,142

Profit on this property

$63,717

Your total deduction

$401,476

So, your new taxable income is your previous income minus your total deduction ($150,000 - $401,476)

-$251,476

Your old tax bill

$45,000

Your new tax bill

-$75,443

Estimated tax savings

$120,443

2 Portofino Dr

Pensacola Beach, Florida, 32561

2 bed • 2.5 bath • 6 guests • $890,000

Annual Revenue

$88,962

Profit (Cash Flow)

$3,681

Cap Rate

7.2%

Annual Revenue

$88,962

AirDNA projects $353/night at 69% occupancy ($88,962)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.74% 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

1.74%

Cap Rate

7.15%

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

$42,240

Deductible property tax

$8,811

Your total deduction

$119,404

Your adjusted annual income

$150,000 - $119,404 = $30,596

Taxes on $30,596 (30%)

$9,179

Your old tax bill

$45,000

Your new tax bill

$9,179

Estimated tax savings

$35,821

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