BNBCalc.com Investment Analysis Report of 2809 W Sitios St, Tampa, FL 33629, USA

2 bed • 2 bath • 6 guests • $625,000

BNB

Calc

Return Metrics

-5.71% 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

-5.71%

Cap Rate

5.37%

Return on Investment

10.84%

Annual Revenue

$54,304

AirDNA projects $236/night at 63% occupancy ($54,304).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,728

Annual Expenses

$20,740

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,153

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$453

Management & Platform Fees

$136

Platform Fee (i.e. Airbnb)

$136

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

$29,663

Deductible property tax

$6,187

Est. Depreciation Value

$292,013

Profit on this property

$33,565

Your total deduction

$294,298

So, your new taxable income is your previous income minus your total deduction ($150,000 - $294,298)

-$144,298

Your old tax bill

$45,000

Your new tax bill

-$43,289

Estimated tax savings

$88,289

2809 W Sitios St

Tampa, Florida, 33629-6137

2 bed • 2 bath • 6 guests • $625,000

Annual Revenue

$54,304

Profit (Cash Flow)

-$8,591

Cap Rate

5.4%

Annual Revenue

$54,304

AirDNA projects $236/night at 63% occupancy ($54,304)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.71% 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

-5.71%

Cap Rate

5.37%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$95,386

Your adjusted annual income

$150,000 - $95,386 = $54,614

Taxes on $54,614 (30%)

$16,384

Your old tax bill

$45,000

Your new tax bill

$16,384

Estimated tax savings

$28,616

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