BNBCalc.com Investment Analysis Report of 201 W Laurel St, Tampa, FL 33602, USA

4 bed • 2.5 bath • 10 guests • $741,000

BNB

Calc

Return Metrics

9.16% 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

9.16%

Cap Rate

8.98%

Return on Investment

25.46%

Annual Revenue

$92,239

AirDNA projects $366/night at 69% occupancy ($92,238).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,139

Annual Expenses

$25,671

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,469

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$769

Management & Platform Fees

$231

Platform Fee (i.e. Airbnb)

$231

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

$35,169

Deductible property tax

$7,336

Est. Depreciation Value

$348,078

Profit on this property

$66,568

Your total deduction

$324,015

So, your new taxable income is your previous income minus your total deduction ($150,000 - $324,015)

-$174,015

Your old tax bill

$45,000

Your new tax bill

-$52,204

Estimated tax savings

$97,204

201 W Laurel St Tampa, Florida, 33602

4 bed • 2.5 bath • 10 guests • $741,000

Annual Revenue

$92,239

Profit (Cash Flow)

$16,588

Cap Rate

9.0%

Annual Revenue

$92,239

AirDNA projects $366/night at 69% occupancy ($92,239)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.16% 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

9.16%

Cap Rate

8.98%

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

$35,169

Deductible property tax

$7,336

Your total deduction

$86,877

Your adjusted annual income

$150,000 - $86,877 = $63,123

Taxes on $63,123 (30%)

$18,937

Your old tax bill

$45,000

Your new tax bill

$18,937

Estimated tax savings

$26,063

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