BNBCalc.com Investment Analysis Report of 2279 L B McLeod Rd, Orlando, FL 32805, USA

2 bed • 1.5 bath • 6 guests • $89,000

BNB

Calc

Return Metrics

72% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

72%

Cap Rate

28.45%

Return on Investment

85.2%

Annual Revenue

$44,837

AirDNA projects $198/night at 62% occupancy ($44,837).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,626

Annual Expenses

$19,509

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,074

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$374

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

Property Manager Fee

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

$4,224

Deductible property tax

$881

Est. Depreciation Value

$45,070

Profit on this property

$25,328

Your total deduction

$24,847

So, your new taxable income is your previous income minus your total deduction ($150,000 - $24,847)

$125,153

Your old tax bill

$45,000

Your new tax bill

$37,546

Estimated tax savings

$7,454

2279 L B McLeod Rd Orlando, Florida, 32805

2 bed • 1.5 bath • 6 guests • $89,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$44,837

Profit (Cash Flow)

$19,328

Cap Rate

28.5%

Annual Revenue

$44,837

AirDNA projects $198/night at 62% occupancy ($44,837).

Occupancy Rate

Avg Daily Rate

Return Metrics

72% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

72%

Cap Rate

28.45%

Return on Investment

85.2%

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 est deduction will be...

Deductible mortgage interest

$4,224

Deductible property tax

$881

Your total deduction

-$5,920

Your adjusted annual income

$150,000 - -$5,920 = $155,920

Taxes on $155,920 (30%)

$46,776

Your old tax bill

$45,000

Your new tax bill

$46,776

Estimated tax savings

-$1,776

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 recomend LearnLikeACPA.com