BNBCalc.com Investment Analysis Report of 2356 Shanti Drive, Kissimmee, FL, USA

8 bed • 6 bath • 20 guests • $940,000

BNB

Calc

Return Metrics

6.5% 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

6.5%

Cap Rate

8.37%

Return on Investment

22.39%

Annual Revenue

$106,239

AirDNA projects $493/night at 59% occupancy ($106,238).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,291

Annual Expenses

$27,491

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,585

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$885

Management & Platform Fees

$266

Platform Fee (i.e. Airbnb)

$266

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

$44,613

Deductible property tax

$9,306

Est. Depreciation Value

$445,410

Profit on this property

$78,748

Your total deduction

$420,582

So, your new taxable income is your previous income minus your total deduction ($150,000 - $420,582)

-$270,582

Your old tax bill

$45,000

Your new tax bill

-$81,175

Estimated tax savings

$126,175

2356 Shanti Dr

Kissimmee, Florida, 34746

8 bed • 6 bath • 20 guests • $940,000

Annual Revenue

$106,239

Profit (Cash Flow)

$15,340

Cap Rate

8.4%

Annual Revenue

$106,239

AirDNA projects $493/night at 59% occupancy ($106,239)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.5% 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

6.5%

Cap Rate

8.37%

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

$44,613

Deductible property tax

$9,306

Your total deduction

$117,062

Your adjusted annual income

$150,000 - $117,062 = $32,938

Taxes on $32,938 (30%)

$9,881

Your old tax bill

$45,000

Your new tax bill

$9,881

Estimated tax savings

$35,119

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