BNBCalc.com Investment Analysis Report of 3105 N Blvd, Tampa, FL 33603, USA

3 bed • 1 bath • 9 guests • $365,000

BNB

Calc

Return Metrics

24.74% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.74%

Cap Rate

12.99%

Return on Investment

40.5%

Annual Revenue

$70,233

AirDNA projects $287/night at 57% occupancy ($59,750).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,901

Annual Expenses

$22,810

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,285

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$585

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

Property Manager Fee

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

$17,323

Deductible property tax

$3,613

Est. Depreciation Value

$173,386

Profit on this property

$47,423

Your total deduction

$146,900

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,900)

$3,100

Your old tax bill

$45,000

Your new tax bill

$930

Estimated tax savings

$44,070

3105 N Blvd Tampa, Florida, 33603-5518

3 bed • 1 bath • 9 guests • $365,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$70,233

Profit (Cash Flow)

$22,811

Cap Rate

13.0%

Annual Revenue

$70,233

AirDNA projects $287/night at 57% occupancy ($59,750).

Occupancy Rate

Avg Daily Rate

Return Metrics

24.74% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.74%

Cap Rate

12.99%

Return on Investment

40.5%

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 est deduction will be...

Deductible mortgage interest

$17,323

Deductible property tax

$3,613

Your total deduction

$28,740

Your adjusted annual income

$150,000 - $28,740 = $121,260

Taxes on $121,260 (30%)

$36,378

Your old tax bill

$45,000

Your new tax bill

$36,378

Estimated tax savings

$8,622

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 recomend LearnLikeACPA.com