BNBCalc.com Investment Analysis Report of 301 NE 48th St, Fort Lauderdale, FL 33334, USA

2 bed • 2 bath • 6 guests • $539,000

BNB

Calc

Return Metrics

-7.96% 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

-7.96%

Cap Rate

4.81%

Return on Investment

8.48%

Annual Revenue

$45,561

AirDNA projects $198/night at 63% occupancy ($45,560).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,634

Annual Expenses

$19,603

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,080

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$380

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

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

$25,581

Deductible property tax

$5,336

Est. Depreciation Value

$252,404

Profit on this property

$25,958

Your total deduction

$257,364

So, your new taxable income is your previous income minus your total deduction ($150,000 - $257,364)

-$107,364

Your old tax bill

$45,000

Your new tax bill

-$32,209

Estimated tax savings

$77,209

301 NE 48th St

Fort Lauderdale, Florida, 33334-6016

2 bed • 2 bath • 6 guests • $539,000

Annual Revenue

$45,561

Profit (Cash Flow)

-$10,390

Cap Rate

4.8%

Annual Revenue

$45,561

AirDNA projects $198/night at 63% occupancy ($45,561)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.96% 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

-7.96%

Cap Rate

4.81%

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

$25,581

Deductible property tax

$5,336

Your total deduction

$85,422

Your adjusted annual income

$150,000 - $85,422 = $64,578

Taxes on $64,578 (30%)

$19,374

Your old tax bill

$45,000

Your new tax bill

$19,374

Estimated tax savings

$25,626

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