BNBCalc.com Investment Analysis Report of 22810 Ann Miller Rd, Panama City Beach, FL 32413, USA

3 bed • 2 bath • 9 guests • $675,000

BNB

Calc

Return Metrics

10.41% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.41%

Cap Rate

9.58%

Return on Investment

26.15%

Annual Revenue

$90,076

AirDNA projects $418/night at 59% occupancy ($90,076).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,116

Annual Expenses

$25,390

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,451

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$751

Management & Platform Fees

$225

Platform Fee (i.e. Airbnb)

$225

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

$37,287

Deductible property tax

$4,658

Est. Depreciation Value

$316,321

Profit on this property

$64,687

Your total deduction

$293,578

So, your new taxable income is your previous income minus your total deduction ($150,000 - $293,578)

-$143,578

Your old tax bill

$45,000

Your new tax bill

-$43,073

Estimated tax savings

$88,073

22810 Ann Miller Rd Panama City Beach, Florida, 32413

3 bed • 2 bath • 9 guests • $675,000

Annual Revenue

$90,076

Profit (Cash Flow)

$17,059

Cap Rate

9.6%

Annual Revenue

$90,076

AirDNA projects $418/night at 59% occupancy ($90,076)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.41% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.41%

Cap Rate

9.58%

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

$37,287

Deductible property tax

$4,658

Your total deduction

$78,090

Your adjusted annual income

$150,000 - $78,090 = $71,910

Taxes on $71,910 (30%)

$21,573

Your old tax bill

$45,000

Your new tax bill

$21,573

Estimated tax savings

$23,427

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