BNBCalc.com Investment Analysis Report of 2296 Sailfish Dr, St George Island, FL 32328, USA

4 bed • 3.5 bath • 10 guests • $1,200,000

BNB

Calc

Return Metrics

8.89% 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

8.89%

Cap Rate

8.59%

Return on Investment

26.56%

Annual Revenue

$152,150

AirDNA projects $541/night at 77% occupancy ($152,149).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,089

Annual Expenses

$49,067

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$2,929

Platform Fee (i.e. Airbnb)

$380

Property Manager Fee

$2,549

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

$59,838

Deductible property tax

$8,040

Est. Depreciation Value

$559,637

Profit on this property

$103,083

Your total deduction

$524,432

So, your new taxable income is your previous income minus your total deduction ($150,000 - $524,432)

-$374,432

Your old tax bill

$45,000

Your new tax bill

-$112,330

Estimated tax savings

$157,330

2296 Sailfish Dr Saint George Island, Florida, 32328

4 bed • 3.5 bath • 10 guests • $1,200,000

Annual Revenue

$152,150

Profit (Cash Flow)

$23,739

Cap Rate

8.6%

Annual Revenue

$152,150

AirDNA projects $541/night at 77% occupancy ($152,150)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.89% 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

8.89%

Cap Rate

8.59%

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

$59,838

Deductible property tax

$8,040

Your total deduction

$143,240

Your adjusted annual income

$150,000 - $143,240 = $6,760

Taxes on $6,760 (30%)

$2,028

Your old tax bill

$45,000

Your new tax bill

$2,028

Estimated tax savings

$42,972

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