BNBCalc.com Investment Analysis Report of 2114 SE 19th St, Fort Lauderdale, FL 33316, USA

4 bed • 3 bath • 8 guests • $1,936,000

BNB

Calc

Return Metrics

8.83% 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

8.83%

Cap Rate

8.74%

Return on Investment

30.63%

Annual Revenue

$249,279

AirDNA projects $1048/night at 53% occupancy ($202,871).

Revenue Percentile

Operating Expenses

Monthly Expenses

$6,665

Annual Expenses

$79,979

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,777

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,077

Management & Platform Fees

$3,428

Platform Fee (i.e. Airbnb)

$623

Property Manager Fee

$2,804

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

$97,627

Deductible property tax

$19,166

Est. Depreciation Value

$898,532

Profit on this property

$169,300

Your total deduction

$846,026

So, your new taxable income is your previous income minus your total deduction ($150,000 - $846,026)

-$696,026

Your old tax bill

$45,000

Your new tax bill

-$208,808

Estimated tax savings

$253,808

2114 SE 19th St

Fort Lauderdale, Florida, 33316

4 bed • 3 bath • 8 guests • $1,936,000

Annual Revenue

$249,279

Profit (Cash Flow)

$31,744

Cap Rate

8.7%

Annual Revenue

$249,279

AirDNA projects $1,048/night at 53% occupancy ($202,871)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.83% 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

8.83%

Cap Rate

8.74%

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

$97,627

Deductible property tax

$19,166

Your total deduction

$234,080

Your adjusted annual income

$150,000 - $234,080 = -$84,080

Taxes on -$84,080 (30%)

-$25,224

Your old tax bill

$45,000

Your new tax bill

-$25,224

Estimated tax savings

$70,224

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