BNBCalc.com Investment Analysis Report of 273 Florida Ave, Port St Joe, FL 32456, USA

3 bed • 2 bath • 9 guests • $970,000

BNB

Calc

Return Metrics

-0.93% 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

-0.93%

Cap Rate

6.52%

Return on Investment

15.74%

Annual Revenue

$88,429

AirDNA projects $341/night at 71% occupancy ($88,429).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,098

Annual Expenses

$25,176

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,437

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$737

Management & Platform Fees

$221

Platform Fee (i.e. Airbnb)

$221

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

$46,037

Deductible property tax

$9,603

Est. Depreciation Value

$452,187

Profit on this property

$63,253

Your total deduction

$444,574

So, your new taxable income is your previous income minus your total deduction ($150,000 - $444,574)

-$294,574

Your old tax bill

$45,000

Your new tax bill

-$88,372

Estimated tax savings

$133,372

273 Florida Ave

Port St. Joe, Florida, 32456

3 bed • 2 bath • 9 guests • $970,000

Annual Revenue

$88,429

Profit (Cash Flow)

-$2,171

Cap Rate

6.5%

Annual Revenue

$88,429

AirDNA projects $341/night at 71% occupancy ($88,429)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.93% 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

-0.93%

Cap Rate

6.52%

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

$46,037

Deductible property tax

$9,603

Your total deduction

$136,574

Your adjusted annual income

$150,000 - $136,574 = $13,426

Taxes on $13,426 (30%)

$4,028

Your old tax bill

$45,000

Your new tax bill

$4,028

Estimated tax savings

$40,972

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