BNBCalc.com Investment Analysis Report of 2514 W 9th St, Panama City, FL 32401, USA

4 bed • 6 bath • 12 guests • $550,000

BNB

Calc

Return Metrics

45.88% 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

45.88%

Cap Rate

18.25%

Return on Investment

61.75%

Annual Revenue

$131,137

AirDNA projects $561/night at 64% occupancy ($131,137).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,561

Annual Expenses

$30,728

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,793

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,093

Management & Platform Fees

$328

Platform Fee (i.e. Airbnb)

$328

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$260,670

Profit on this property

$100,409

Your total deduction

$191,809

So, your new taxable income is your previous income minus your total deduction ($150,000 - $191,809)

-$41,809

Your old tax bill

$45,000

Your new tax bill

-$12,543

Estimated tax savings

$57,543

2514 W 9th St

Panama City, Florida, 32401-1403

4 bed • 6 bath • 12 guests • $550,000

Annual Revenue

$131,137

Profit (Cash Flow)

$63,317

Cap Rate

18.3%

Annual Revenue

$131,137

AirDNA projects $561/night at 64% occupancy ($131,137)

Occupancy Rate

Avg Daily Rate

Return Metrics

45.88% 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

45.88%

Cap Rate

18.25%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$14,177

Your adjusted annual income

$150,000 - $14,177 = $135,823

Taxes on $135,823 (30%)

$40,747

Your old tax bill

$45,000

Your new tax bill

$40,747

Estimated tax savings

$4,253

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