BNBCalc.com Investment Analysis Report of 309 Westwinds Dr, Palm Harbor, FL 34683, USA

4 bed • 3 bath • 10 guests • $475,000

BNB

Calc

Return Metrics

14.62% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.62%

Cap Rate

10.43%

Return on Investment

30.38%

Annual Revenue

$72,720

AirDNA projects $362/night at 55% occupancy ($72,720).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,928

Annual Expenses

$23,134

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,306

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$606

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

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

$22,544

Deductible property tax

$4,703

Est. Depreciation Value

$225,648

Profit on this property

$49,586

Your total deduction

$203,308

So, your new taxable income is your previous income minus your total deduction ($150,000 - $203,308)

-$53,308

Your old tax bill

$45,000

Your new tax bill

-$15,992

Estimated tax savings

$60,992

309 Westwinds Dr

Palm Harbor, Florida, 34683-1041

4 bed • 3 bath • 10 guests • $475,000

Annual Revenue

$72,720

Profit (Cash Flow)

$17,546

Cap Rate

10.4%

Annual Revenue

$72,720

AirDNA projects $362/night at 55% occupancy ($72,720)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.62% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.62%

Cap Rate

10.43%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$49,532

Your adjusted annual income

$150,000 - $49,532 = $100,468

Taxes on $100,468 (30%)

$30,140

Your old tax bill

$45,000

Your new tax bill

$30,140

Estimated tax savings

$14,860

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