BNBCalc.com Investment Analysis Report of 2400 NW 25th Terrace, Cape Coral, FL 33993, USA

4 bed • 3 bath • 8 guests • $625,000

BNB

Calc

Return Metrics

1.95% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.95%

Cap Rate

5.75%

Return on Investment

9.44%

Annual Revenue

$56,368

AirDNA projects $253/night at 50% occupancy ($46,203).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,701

Annual Expenses

$20,408

Utilities

$390

Internet + TV

$120

Water/Sewer

$0

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,170

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$470

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

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

$19,652

Deductible property tax

$6,187

Est. Depreciation Value

$294,733

Profit on this property

$35,960

Your total deduction

$284,612

So, your new taxable income is your previous income minus your total deduction ($150,000 - $284,612)

-$134,612

Your old tax bill

$45,000

Your new tax bill

-$40,383

Estimated tax savings

$85,383

2400 NW 25th Terrace Cape Coral, Florida, 33993-8240

4 bed • 3 bath • 8 guests • $625,000

Annual Revenue

$56,368

Profit (Cash Flow)

$5,948

Cap Rate

5.8%

Annual Revenue

$56,368

AirDNA projects $253/night at 50% occupancy ($46,203)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.95% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.95%

Cap Rate

5.75%

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

$19,652

Deductible property tax

$6,187

Your total deduction

$83,796

Your adjusted annual income

$150,000 - $83,796 = $66,204

Taxes on $66,204 (30%)

$19,861

Your old tax bill

$45,000

Your new tax bill

$19,861

Estimated tax savings

$25,139

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