BNBCalc.com Investment Analysis Report of 301 S Miramar Ave apt 304, Indialantic, FL 32903, USA

2 bed • 2 bath • 6 guests • $350,000

BNB

Calc

Return Metrics

-6.69% 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

-6.69%

Cap Rate

6.92%

Return on Investment

20.93%

Annual Revenue

$58,348

AirDNA projects $225/night at 71% occupancy ($58,347).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,841

Annual Expenses

$34,097

Utilities

$380

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$160

Gas

$0

Other

$50

Maintenance

$1,586

Property Insurance

$150

HOA

$550

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$486

Management & Platform Fees

$875

Platform Fee (i.e. Airbnb)

$146

Property Manager Fee

$729

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

$18,688

Deductible property tax

$3,500

Est. Depreciation Value

$165,357

Profit on this property

$24,250

Your total deduction

$163,295

So, your new taxable income is your previous income minus your total deduction ($150,000 - $163,295)

-$13,295

Your old tax bill

$45,000

Your new tax bill

-$3,988

Estimated tax savings

$48,988

301 S Miramar Ave apt 304

Indialantic, Florida, 32903-3263

2 bed • 2 bath • 6 guests • $350,000

Annual Revenue

$58,348

Profit (Cash Flow)

-$3,482

Cap Rate

6.9%

Annual Revenue

$58,348

AirDNA projects $225/night at 71% occupancy ($58,348)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.69% 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

-6.69%

Cap Rate

6.92%

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

$18,688

Deductible property tax

$3,500

Your total deduction

$50,623

Your adjusted annual income

$150,000 - $50,623 = $99,377

Taxes on $99,377 (30%)

$29,813

Your old tax bill

$45,000

Your new tax bill

$29,813

Estimated tax savings

$15,187

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