BNBCalc.com Investment Analysis Report of 30 Magnolia Dr, Mary Esther, FL 32569, USA

5 bed • 3 bath • 12 guests • $474,000

BNB

Calc

Return Metrics

56.81% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

56.81%

Cap Rate

21.34%

Return on Investment

72.32%

Annual Revenue

$131,996

AirDNA projects $509/night at 71% occupancy ($131,995).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,570

Annual Expenses

$30,839

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,800

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,100

Management & Platform Fees

$330

Platform Fee (i.e. Airbnb)

$330

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

$22,497

Deductible property tax

$4,693

Est. Depreciation Value

$226,467

Profit on this property

$101,156

Your total deduction

$152,500

So, your new taxable income is your previous income minus your total deduction ($150,000 - $152,500)

-$2,500

Your old tax bill

$45,000

Your new tax bill

-$750

Estimated tax savings

$45,750

30 Magnolia Dr Mary Esther, Florida, 32569-2064

5 bed • 3 bath • 12 guests • $474,000

Annual Revenue

$131,996

Profit (Cash Flow)

$69,188

Cap Rate

21.3%

Annual Revenue

$131,996

AirDNA projects $509/night at 71% occupancy ($131,996)

Occupancy Rate

Avg Daily Rate

Return Metrics

56.81% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

56.81%

Cap Rate

21.34%

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

$22,497

Deductible property tax

$4,693

Your total deduction

-$1,858

Your adjusted annual income

$150,000 - -$1,858 = $151,858

Taxes on $151,858 (30%)

$45,557

Your old tax bill

$45,000

Your new tax bill

$45,557

Estimated tax savings

-$557

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