BNBCalc.com Investment Analysis Report of 3 Bluebill Ave apt 501, Naples, FL 34108, USA

3 bed • 2 bath • 9 guests • $900,000

BNB

Calc

Return Metrics

8.3% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.3%

Cap Rate

8.73%

Return on Investment

24.93%

Annual Revenue

$106,078

AirDNA projects $461/night at 63% occupancy ($106,077).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,289

Annual Expenses

$27,470

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,584

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$884

Management & Platform Fees

$265

Platform Fee (i.e. Airbnb)

$265

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$419,948

Profit on this property

$78,608

Your total deduction

$392,965

So, your new taxable income is your previous income minus your total deduction ($150,000 - $392,965)

-$242,965

Your old tax bill

$45,000

Your new tax bill

-$72,889

Estimated tax savings

$117,889

3 Bluebill Ave Naples, Florida, 34108-1743

3 bed • 2 bath • 9 guests • $900,000

Annual Revenue

$106,078

Profit (Cash Flow)

$17,900

Cap Rate

8.7%

Annual Revenue

$106,078

AirDNA projects $461/night at 63% occupancy ($106,078)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.3% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.3%

Cap Rate

8.73%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$106,917

Your adjusted annual income

$150,000 - $106,917 = $43,083

Taxes on $43,083 (30%)

$12,925

Your old tax bill

$45,000

Your new tax bill

$12,925

Estimated tax savings

$32,075

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