BNBCalc.com Investment Analysis Report of 2726 S Daytona Ave, Flagler Beach, FL 32136, USA

5 bed • 3 bath • 15 guests • $900,000

BNB

Calc

Return Metrics

9.4% 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

9.4%

Cap Rate

9.04%

Return on Investment

25.71%

Annual Revenue

$109,255

AirDNA projects $507/night at 59% occupancy ($109,255).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,324

Annual Expenses

$27,883

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,610

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$910

Management & Platform Fees

$273

Platform Fee (i.e. Airbnb)

$273

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$422,668

Profit on this property

$81,372

Your total deduction

$392,920

So, your new taxable income is your previous income minus your total deduction ($150,000 - $392,920)

-$242,920

Your old tax bill

$45,000

Your new tax bill

-$72,876

Estimated tax savings

$117,876

2726 S Daytona Ave

Flagler Beach, Florida, 32136-4095

5 bed • 3 bath • 15 guests • $900,000

Annual Revenue

$109,255

Profit (Cash Flow)

$20,664

Cap Rate

9.0%

Annual Revenue

$109,255

AirDNA projects $507/night at 59% occupancy ($109,255)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.4% 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

9.4%

Cap Rate

9.04%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$104,968

Your adjusted annual income

$150,000 - $104,968 = $45,032

Taxes on $45,032 (30%)

$13,509

Your old tax bill

$45,000

Your new tax bill

$13,509

Estimated tax savings

$31,491

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