BNBCalc.com Investment Analysis Report of 2051 Willow Branch Dr, Cape Coral, FL 33991, USA

3 bed • 2 bath • 6 guests • $439,000

BNB

Calc

Return Metrics

3.6% 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

3.6%

Cap Rate

7.46%

Return on Investment

16.69%

Annual Revenue

$53,384

AirDNA projects $232/night at 63% occupancy ($53,384).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,718

Annual Expenses

$20,620

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,145

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$445

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

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

$19,533

Deductible property tax

$4,346

Est. Depreciation Value

$207,628

Profit on this property

$32,764

Your total deduction

$198,743

So, your new taxable income is your previous income minus your total deduction ($150,000 - $198,743)

-$48,743

Your old tax bill

$45,000

Your new tax bill

-$14,623

Estimated tax savings

$59,623

2051 Willow Branch Dr Cape Coral, Florida, 33991-3506

3 bed • 2 bath • 6 guests • $439,000

Annual Revenue

$53,384

Profit (Cash Flow)

$4,732

Cap Rate

7.5%

Annual Revenue

$53,384

AirDNA projects $232/night at 63% occupancy ($53,384)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.6% 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

3.6%

Cap Rate

7.46%

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

$19,533

Deductible property tax

$4,346

Your total deduction

$57,264

Your adjusted annual income

$150,000 - $57,264 = $92,736

Taxes on $92,736 (30%)

$27,821

Your old tax bill

$45,000

Your new tax bill

$27,821

Estimated tax savings

$17,179

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