BNBCalc.com Investment Analysis Report of 229 Rose Ln, Panama City Beach, FL 32413, USA

3 bed • 3 bath • 6 guests • $575,000

BNB

Calc

Return Metrics

8.49% 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

8.49%

Cap Rate

8.82%

Return on Investment

24.73%

Annual Revenue

$74,071

AirDNA projects $312/night at 65% occupancy ($74,071).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,942

Annual Expenses

$23,309

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,317

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$617

Management & Platform Fees

$185

Platform Fee (i.e. Airbnb)

$185

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

$27,290

Deductible property tax

$5,692

Est. Depreciation Value

$270,424

Profit on this property

$50,762

Your total deduction

$252,645

So, your new taxable income is your previous income minus your total deduction ($150,000 - $252,645)

-$102,645

Your old tax bill

$45,000

Your new tax bill

-$30,793

Estimated tax savings

$75,793

229 Rose Ln Panama City Beach, Florida, 32413-8942

3 bed • 3 bath • 6 guests • $575,000

Annual Revenue

$74,071

Profit (Cash Flow)

$11,978

Cap Rate

8.8%

Annual Revenue

$74,071

AirDNA projects $312/night at 65% occupancy ($74,071)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.49% 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

8.49%

Cap Rate

8.82%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$68,405

Your adjusted annual income

$150,000 - $68,405 = $81,595

Taxes on $81,595 (30%)

$24,479

Your old tax bill

$45,000

Your new tax bill

$24,479

Estimated tax savings

$20,521

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