BNBCalc.com Investment Analysis Report of 2384 Scenic Gulf Dr unit c307, Miramar Beach, FL 32550, USA

1 bed • 1 bath • 3 guests • $475,000

BNB

Calc

Return Metrics

-2.39% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-2.39%

Cap Rate

6.17%

Return on Investment

14.26%

Annual Revenue

$49,425

AirDNA projects $199/night at 68% occupancy ($49,424).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,675

Annual Expenses

$20,105

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,112

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$412

Management & Platform Fees

$124

Platform Fee (i.e. Airbnb)

$124

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

$22,544

Deductible property tax

$4,703

Est. Depreciation Value

$221,488

Profit on this property

$29,320

Your total deduction

$219,415

So, your new taxable income is your previous income minus your total deduction ($150,000 - $219,415)

-$69,415

Your old tax bill

$45,000

Your new tax bill

-$20,824

Estimated tax savings

$65,824

2384 Scenic Gulf Dr

Miramar Beach, Florida, 32550

1 bed • 1 bath • 3 guests • $475,000

Annual Revenue

$49,425

Profit (Cash Flow)

-$2,720

Cap Rate

6.2%

Annual Revenue

$49,425

AirDNA projects $199/night at 68% occupancy ($49,425)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.39% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.39%

Cap Rate

6.17%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$68,551

Your adjusted annual income

$150,000 - $68,551 = $81,449

Taxes on $81,449 (30%)

$24,435

Your old tax bill

$45,000

Your new tax bill

$24,435

Estimated tax savings

$20,565

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