BNBCalc.com Investment Analysis Report of 2811 Atlantic Ave unit 101, Fernandina Beach, FL 32034, USA

3 bed • 3 bath • 9 guests • $1,000,000

BNB

Calc

Return Metrics

0.88% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.88%

Cap Rate

6.95%

Return on Investment

17.56%

Annual Revenue

$95,683

AirDNA projects $391/night at 67% occupancy ($95,682).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,177

Annual Expenses

$26,119

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,497

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$797

Management & Platform Fees

$239

Platform Fee (i.e. Airbnb)

$239

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$466,164

Profit on this property

$69,564

Your total deduction

$453,961

So, your new taxable income is your previous income minus your total deduction ($150,000 - $453,961)

-$303,961

Your old tax bill

$45,000

Your new tax bill

-$91,188

Estimated tax savings

$136,188

2811 Atlantic Ave

Fernandina Beach, Florida, 32034

3 bed • 3 bath • 9 guests • $1,000,000

Annual Revenue

$95,683

Profit (Cash Flow)

$2,112

Cap Rate

7.0%

Annual Revenue

$95,683

AirDNA projects $391/night at 67% occupancy ($95,683)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.88% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.88%

Cap Rate

6.95%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$136,441

Your adjusted annual income

$150,000 - $136,441 = $13,559

Taxes on $13,559 (30%)

$4,068

Your old tax bill

$45,000

Your new tax bill

$4,068

Estimated tax savings

$40,932

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