BNBCalc.com Investment Analysis Report of 3209 W Hawthorne Rd, Tampa, FL 33611, USA

4 bed • 2.5 bath • 12 guests • $800,000

BNB

Calc

Return Metrics

10.18% 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

10.18%

Cap Rate

9.22%

Return on Investment

26.55%

Annual Revenue

$100,533

AirDNA projects $367/night at 75% occupancy ($100,533).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,229

Annual Expenses

$26,749

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,538

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$838

Management & Platform Fees

$251

Platform Fee (i.e. Airbnb)

$251

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$375,251

Profit on this property

$73,784

Your total deduction

$347,356

So, your new taxable income is your previous income minus your total deduction ($150,000 - $347,356)

-$197,356

Your old tax bill

$45,000

Your new tax bill

-$59,207

Estimated tax savings

$104,207

3209 W Hawthorne Rd

Tampa, Florida, 33611-2937

4 bed • 2.5 bath • 12 guests • $800,000

Annual Revenue

$100,533

Profit (Cash Flow)

$19,820

Cap Rate

9.2%

Annual Revenue

$100,533

AirDNA projects $367/night at 75% occupancy ($100,533)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.18% 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

10.18%

Cap Rate

9.22%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$91,716

Your adjusted annual income

$150,000 - $91,716 = $58,284

Taxes on $58,284 (30%)

$17,485

Your old tax bill

$45,000

Your new tax bill

$17,485

Estimated tax savings

$27,515

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