BNBCalc.com Investment Analysis Report of 23150 Perdido Beach Blvd, Orange Beach, AL 36561, USA

7 bed • 6 bath • 20 guests • $2,000,000

BNB

Calc

Return Metrics

16.08% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.08%

Cap Rate

10.58%

Return on Investment

32.76%

Annual Revenue

$259,046

AirDNA projects $1043/night at 68% occupancy ($259,045).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,946

Annual Expenses

$47,356

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,859

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,159

Management & Platform Fees

$648

Platform Fee (i.e. Airbnb)

$648

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

$94,922

Deductible property tax

$19,800

Est. Depreciation Value

$932,328

Profit on this property

$211,690

Your total deduction

$835,361

So, your new taxable income is your previous income minus your total deduction ($150,000 - $835,361)

-$685,361

Your old tax bill

$45,000

Your new tax bill

-$205,608

Estimated tax savings

$250,608

23150 Perdido Beach Blvd

Orange Beach, Alabama, 36561

7 bed • 6 bath • 20 guests • $2,000,000

Annual Revenue

$259,046

Profit (Cash Flow)

$76,786

Cap Rate

10.6%

Annual Revenue

$259,046

AirDNA projects $1,043/night at 68% occupancy ($259,046)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.08% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.08%

Cap Rate

10.58%

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

$94,922

Deductible property tax

$19,800

Your total deduction

$200,321

Your adjusted annual income

$150,000 - $200,321 = -$50,321

Taxes on -$50,321 (30%)

-$15,096

Your old tax bill

$45,000

Your new tax bill

-$15,096

Estimated tax savings

$60,096

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