BNBCalc.com Investment Analysis Report of 221 E 2nd Ave, Gulf Shores, AL 36542, USA

4 bed • 3 bath • 10 guests • $789,000

BNB

Calc

Return Metrics

15.54% 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

15.54%

Cap Rate

10.53%

Return on Investment

31.88%

Annual Revenue

$111,239

AirDNA projects $648/night at 47% occupancy ($111,238).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,345

Annual Expenses

$28,141

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,627

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$927

Management & Platform Fees

$278

Platform Fee (i.e. Airbnb)

$278

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

$37,447

Deductible property tax

$7,811

Est. Depreciation Value

$370,265

Profit on this property

$83,098

Your total deduction

$332,425

So, your new taxable income is your previous income minus your total deduction ($150,000 - $332,425)

-$182,425

Your old tax bill

$45,000

Your new tax bill

-$54,728

Estimated tax savings

$99,728

221 E 2nd Ave Gulf Shores, Alabama, 36542-6501

4 bed • 3 bath • 10 guests • $789,000

Annual Revenue

$111,239

Profit (Cash Flow)

$29,878

Cap Rate

10.5%

Annual Revenue

$111,239

AirDNA projects $648/night at 47% occupancy ($111,239)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.54% 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

15.54%

Cap Rate

10.53%

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

$37,447

Deductible property tax

$7,811

Your total deduction

$80,179

Your adjusted annual income

$150,000 - $80,179 = $69,821

Taxes on $69,821 (30%)

$20,946

Your old tax bill

$45,000

Your new tax bill

$20,946

Estimated tax savings

$24,054

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