BNBCalc.com Investment Analysis Report of 3522 W Price Ave, Tampa, FL 33611, USA

4 bed • 3 bath • 12 guests • $640,000

BNB

Calc

Return Metrics

15.32% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.32%

Cap Rate

11.57%

Return on Investment

28.64%

Annual Revenue

$101,136

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,256

Annual Expenses

$27,068

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,543

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$843

Management & Platform Fees

$253

Platform Fee (i.e. Airbnb)

$253

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

$33,197

Deductible property tax

$6,400

Est. Depreciation Value

$320,105

Profit on this property

$74,068

Your total deduction

$285,633

So, your new taxable income is your previous income minus your total deduction ($150,000 - $285,633)

-$135,633

Your old tax bill

$45,000

Your new tax bill

-$40,690

Estimated tax savings

$85,690

3522 W Price Ave

Tampa, Florida, 33611-3636

4 bed • 3 bath • 12 guests • $640,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$101,136

Profit (Cash Flow)

$28,636

Cap Rate

11.6%

Annual Revenue

$101,136
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

15.32% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.32%

Cap Rate

11.57%

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

$33,197

Deductible property tax

$6,400

Your total deduction

$67,188

Your adjusted annual income

$150,000 - $67,188 = $82,812

Taxes on $82,812 (30%)

$24,843

Your old tax bill

$45,000

Your new tax bill

$24,843

Estimated tax savings

$20,157

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