BNBCalc.com Investment Analysis Report of 20 Jade Cove, Destin, FL 32550, USA

5 bed • 3.5 bath • 13 guests • $925,000

BNB

Calc

Return Metrics

5.45% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.45%

Cap Rate

8.07%

Return on Investment

21.77%

Annual Revenue

$101,574

AirDNA projects $618/night at 57% occupancy ($128,660).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,240

Annual Expenses

$26,885

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,546

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$846

Management & Platform Fees

$254

Platform Fee (i.e. Airbnb)

$254

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

$43,901

Deductible property tax

$9,158

Est. Depreciation Value

$434,262

Profit on this property

$74,690

Your total deduction

$412,631

So, your new taxable income is your previous income minus your total deduction ($150,000 - $412,631)

-$262,631

Your old tax bill

$45,000

Your new tax bill

-$78,789

Estimated tax savings

$123,789

20 Jade Cove

Destin, Florida, 32550

5 bed • 3.5 bath • 13 guests • $925,000

Annual Revenue

$101,574

Profit (Cash Flow)

$12,302

Cap Rate

8.1%

Annual Revenue

$101,574

AirDNA projects $618/night at 57% occupancy ($128,661)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.45% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.45%

Cap Rate

8.07%

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

$43,901

Deductible property tax

$9,158

Your total deduction

$116,783

Your adjusted annual income

$150,000 - $116,783 = $33,217

Taxes on $33,217 (30%)

$9,965

Your old tax bill

$45,000

Your new tax bill

$9,965

Estimated tax savings

$35,035

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