BNBCalc.com Investment Analysis Report of 2204 NW 52nd Pl, Gainesville, FL 32605, USA

3 bed • 2 bath • 6 guests • $230,000

BNB

Calc

Return Metrics

23.97% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

23.97%

Cap Rate

12.9%

Return on Investment

39.4%

Annual Revenue

$57,756

AirDNA projects $251/night at 63% occupancy ($57,756).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,339

Annual Expenses

$28,070

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,181

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$481

Management & Platform Fees

$698

Platform Fee (i.e. Airbnb)

$144

Property Manager Fee

$553

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

$9,627

Deductible property tax

$2,714

Est. Depreciation Value

$111,370

Profit on this property

$29,686

Your total deduction

$94,025

So, your new taxable income is your previous income minus your total deduction ($150,000 - $94,025)

$55,975

Your old tax bill

$45,000

Your new tax bill

$16,792

Estimated tax savings

$28,208

2204 NW 52nd Pl

Gainesville, Florida, 32605-5489

3 bed • 2 bath • 6 guests • $230,000

Annual Revenue

$57,756

Profit (Cash Flow)

$14,722

Cap Rate

12.9%

Annual Revenue

$57,756

AirDNA projects $251/night at 63% occupancy ($57,756)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.97% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.97%

Cap Rate

12.9%

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

$9,627

Deductible property tax

$2,714

Your total deduction

$18,089

Your adjusted annual income

$150,000 - $18,089 = $131,911

Taxes on $131,911 (30%)

$39,573

Your old tax bill

$45,000

Your new tax bill

$39,573

Estimated tax savings

$5,427

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