BNBCalc.com Investment Analysis Report of 2606 Scenic Gulf Dr #1410, Miramar Beach, FL 32550, USA

3 bed • 2 bath • 9 guests • $669,000

BNB

Calc

Return Metrics

8.04% 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

8.04%

Cap Rate

8.79%

Return on Investment

23.84%

Annual Revenue

$83,367

AirDNA projects $275/night at 83% occupancy ($83,366).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,043

Annual Expenses

$24,518

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,395

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$695

Management & Platform Fees

$208

Platform Fee (i.e. Airbnb)

$208

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

$36,418

Deductible property tax

$3,613

Est. Depreciation Value

$313,557

Profit on this property

$58,849

Your total deduction

$294,739

So, your new taxable income is your previous income minus your total deduction ($150,000 - $294,739)

-$144,739

Your old tax bill

$45,000

Your new tax bill

-$43,422

Estimated tax savings

$88,422

2606 Scenic Gulf Dr Miramar Beach, Florida, 32550

3 bed • 2 bath • 9 guests • $669,000

Annual Revenue

$83,367

Profit (Cash Flow)

$13,069

Cap Rate

8.8%

Annual Revenue

$83,367

AirDNA projects $275/night at 83% occupancy ($83,367)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.04% 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

8.04%

Cap Rate

8.79%

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

$36,418

Deductible property tax

$3,613

Your total deduction

$81,133

Your adjusted annual income

$150,000 - $81,133 = $68,867

Taxes on $68,867 (30%)

$20,660

Your old tax bill

$45,000

Your new tax bill

$20,660

Estimated tax savings

$24,340

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