BNBCalc.com Investment Analysis Report of 26 Shoreland Dr, Key Largo, FL 33037, USA

3 bed • 2 bath • 3 guests • $850,000

BNB

Calc

Return Metrics

-8.38% 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

-8.38%

Cap Rate

5.96%

Return on Investment

22.02%

Annual Revenue

$85,942

AirDNA projects $362/night at 49% occupancy ($64,786).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,938

Annual Expenses

$35,258

Utilities

$405

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$0

Other

$50

Maintenance

$800

Property Insurance

$500

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$1,733

Platform Fee (i.e. Airbnb)

$215

Property Manager Fee

$1,518

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

$40,027

Deductible property tax

$5,865

Est. Depreciation Value

$396,919

Profit on this property

$50,684

Your total deduction

$392,127

So, your new taxable income is your previous income minus your total deduction ($150,000 - $392,127)

-$242,127

Your old tax bill

$45,000

Your new tax bill

-$72,638

Estimated tax savings

$117,638

26 Shoreland Dr

Key Largo, Florida, 33037-4749

3 bed • 2 bath • 3 guests • $850,000

Annual Revenue

$85,942

Profit (Cash Flow)

-$9,976

Cap Rate

6.0%

Annual Revenue

$85,942

AirDNA projects $362/night at 49% occupancy ($64,787)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.38% 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

-8.38%

Cap Rate

5.96%

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

$40,027

Deductible property tax

$5,865

Your total deduction

$121,759

Your adjusted annual income

$150,000 - $121,759 = $28,241

Taxes on $28,241 (30%)

$8,472

Your old tax bill

$45,000

Your new tax bill

$8,472

Estimated tax savings

$36,528

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