BNBCalc.com Investment Analysis Report of 22300 Lakeview Ln, Panama City Beach, FL 32413, USA

2 bed • 2 bath • 8 guests • $440,000

BNB

Calc

Return Metrics

8.47% 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

8.47%

Cap Rate

8.51%

Return on Investment

24.74%

Annual Revenue

$59,082

AirDNA projects $337/night at 48% occupancy ($59,081).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,800

Annual Expenses

$21,601

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,192

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$492

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

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

$20,883

Deductible property tax

$3,036

Est. Depreciation Value

$206,808

Profit on this property

$37,481

Your total deduction

$193,246

So, your new taxable income is your previous income minus your total deduction ($150,000 - $193,246)

-$43,246

Your old tax bill

$45,000

Your new tax bill

-$12,974

Estimated tax savings

$57,974

22300 Lakeview Ln

Panama City Beach, Florida, 32413-3121

2 bed • 2 bath • 8 guests • $440,000

Annual Revenue

$59,082

Profit (Cash Flow)

$9,125

Cap Rate

8.5%

Annual Revenue

$59,082

AirDNA projects $337/night at 48% occupancy ($59,082)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.47% 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

8.47%

Cap Rate

8.51%

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

$20,883

Deductible property tax

$3,036

Your total deduction

$52,350

Your adjusted annual income

$150,000 - $52,350 = $97,650

Taxes on $97,650 (30%)

$29,295

Your old tax bill

$45,000

Your new tax bill

$29,295

Estimated tax savings

$15,705

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