BNBCalc.com Investment Analysis Report of 2341 NW 54th Pl, Gainesville, FL 32653, USA

3 bed • 1 bath • 6 guests • $225,000

BNB

Calc

Return Metrics

38.33% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

38.33%

Cap Rate

16.96%

Return on Investment

53.26%

Annual Revenue

$59,597

AirDNA projects $259/night at 63% occupancy ($59,596).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,786

Annual Expenses

$21,428

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,197

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$497

Management & Platform Fees

$149

Platform Fee (i.e. Airbnb)

$149

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

$10,679

Deductible property tax

$2,228

Est. Depreciation Value

$108,907

Profit on this property

$38,169

Your total deduction

$83,644

So, your new taxable income is your previous income minus your total deduction ($150,000 - $83,644)

$66,356

Your old tax bill

$45,000

Your new tax bill

$19,907

Estimated tax savings

$25,093

2341 NW 54th Pl

Gainesville, Florida, 32653-2004

3 bed • 1 bath • 6 guests • $225,000

Annual Revenue

$59,597

Profit (Cash Flow)

$23,001

Cap Rate

17.0%

Annual Revenue

$59,597

AirDNA projects $259/night at 63% occupancy ($59,597)

Occupancy Rate

Avg Daily Rate

Return Metrics

38.33% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

38.33%

Cap Rate

16.96%

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

$10,679

Deductible property tax

$2,228

Your total deduction

$9,388

Your adjusted annual income

$150,000 - $9,388 = $140,612

Taxes on $140,612 (30%)

$42,184

Your old tax bill

$45,000

Your new tax bill

$42,184

Estimated tax savings

$2,816

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