BNBCalc.com Investment Analysis Report of 3111 NE 51st St, Fort Lauderdale, FL 33308, USA

2 bed • 2 bath • 6 guests • $575,000

BNB

Calc

Return Metrics

-1.75% 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

-1.75%

Cap Rate

6.03%

Return on Investment

14.74%

Annual Revenue

$61,244

AirDNA projects $262/night at 64% occupancy ($61,244).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,214

Annual Expenses

$26,565

Utilities

$100

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$0

Maintenance

$1,455

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$0

Pest Control

$0

Permits

$0

Other

$495

Cleaning Cost

$510

Management & Platform Fees

$658

Platform Fee (i.e. Airbnb)

$153

Property Manager Fee

$505

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

$27,290

Deductible property tax

$4,025

Est. Depreciation Value

$268,984

Profit on this property

$34,679

Your total deduction

$265,620

So, your new taxable income is your previous income minus your total deduction ($150,000 - $265,620)

-$115,620

Your old tax bill

$45,000

Your new tax bill

-$34,686

Estimated tax savings

$79,686

3111 NE 51st St Fort Lauderdale, Florida, 33308

2 bed • 2 bath • 6 guests • $575,000

Annual Revenue

$61,244

Profit (Cash Flow)

-$2,437

Cap Rate

6.0%

Annual Revenue

$61,244

AirDNA projects $262/night at 64% occupancy ($61,244)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.75% 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

-1.75%

Cap Rate

6.03%

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

$27,290

Deductible property tax

$4,025

Your total deduction

$82,388

Your adjusted annual income

$150,000 - $82,388 = $67,612

Taxes on $67,612 (30%)

$20,284

Your old tax bill

$45,000

Your new tax bill

$20,284

Estimated tax savings

$24,716

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