BNBCalc.com Investment Analysis Report of 2905 Nevada Ave, Tampa, FL 33602, USA

4 bed • 2 bath • 10 guests • $560,000

BNB

Calc

Return Metrics

17.51% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.51%

Cap Rate

11.1%

Return on Investment

33.52%

Annual Revenue

$87,176

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,084

Annual Expenses

$25,013

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,426

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$726

Management & Platform Fees

$218

Platform Fee (i.e. Airbnb)

$218

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

$26,578

Deductible property tax

$5,544

Est. Depreciation Value

$264,636

Profit on this property

$62,164

Your total deduction

$234,595

So, your new taxable income is your previous income minus your total deduction ($150,000 - $234,595)

-$84,595

Your old tax bill

$45,000

Your new tax bill

-$25,378

Estimated tax savings

$70,378

2905 Nevada Ave

Tampa, Florida, 33602-1314

4 bed • 2 bath • 10 guests • $560,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$87,176

Profit (Cash Flow)

$24,400

Cap Rate

11.1%

Annual Revenue

$87,176
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

17.51% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.51%

Cap Rate

11.1%

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

$26,578

Deductible property tax

$5,544

Your total deduction

$54,275

Your adjusted annual income

$150,000 - $54,275 = $95,725

Taxes on $95,725 (30%)

$28,718

Your old tax bill

$45,000

Your new tax bill

$28,718

Estimated tax savings

$16,282

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