BNBCalc.com Investment Analysis Report of 2761 21st St, Sarasota, FL 34234, USA

2 bed • 1 bath • 5 guests • $399,000

BNB

Calc

Return Metrics

-5.41% 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

-5.41%

Cap Rate

5.41%

Return on Investment

10.79%

Annual Revenue

$40,549

AirDNA projects $182/night at 61% occupancy ($40,549).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,579

Annual Expenses

$18,951

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,038

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$338

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

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

$18,937

Deductible property tax

$3,950

Est. Depreciation Value

$187,765

Profit on this property

$21,598

Your total deduction

$189,054

So, your new taxable income is your previous income minus your total deduction ($150,000 - $189,054)

-$39,054

Your old tax bill

$45,000

Your new tax bill

-$11,716

Estimated tax savings

$56,716

2761 21st St

Sarasota, Florida, 34234-7811

2 bed • 1 bath • 5 guests • $399,000

Annual Revenue

$40,549

Profit (Cash Flow)

-$5,306

Cap Rate

5.4%

Annual Revenue

$40,549

AirDNA projects $182/night at 61% occupancy ($40,549)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.41% 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

-5.41%

Cap Rate

5.41%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$61,128

Your adjusted annual income

$150,000 - $61,128 = $88,872

Taxes on $88,872 (30%)

$26,662

Your old tax bill

$45,000

Your new tax bill

$26,662

Estimated tax savings

$18,338

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