BNBCalc.com Investment Analysis Report of 2137 Lelani Cir, Davenport, FL 33897, USA

8 bed • 6 bath • 20 guests • $1,000,000

BNB

Calc

Return Metrics

17.91% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.91%

Cap Rate

11.21%

Return on Investment

33.87%

Annual Revenue

$144,637

AirDNA projects $456/night at 72% occupancy ($119,916).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,707

Annual Expenses

$32,483

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,905

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,205

Management & Platform Fees

$362

Platform Fee (i.e. Airbnb)

$362

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$473,044

Profit on this property

$112,154

Your total deduction

$418,251

So, your new taxable income is your previous income minus your total deduction ($150,000 - $418,251)

-$268,251

Your old tax bill

$45,000

Your new tax bill

-$80,475

Estimated tax savings

$125,475

2137 Lelani Cir

Davenport, Florida, 33897

8 bed • 6 bath • 20 guests • $1,000,000

Annual Revenue

$144,637

Profit (Cash Flow)

$44,702

Cap Rate

11.2%

Annual Revenue

$144,637

AirDNA projects $456/night at 72% occupancy ($119,917)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.91% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.91%

Cap Rate

11.21%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$95,915

Your adjusted annual income

$150,000 - $95,915 = $54,085

Taxes on $54,085 (30%)

$16,225

Your old tax bill

$45,000

Your new tax bill

$16,225

Estimated tax savings

$28,775

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