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

4 bed • 3 bath • 16 guests • $600,000

BNB

Calc

Return Metrics

21.98% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

21.98%

Cap Rate

13.14%

Return on Investment

36.71%

Annual Revenue

$106,359

AirDNA projects $364/night at 80% occupancy ($106,359).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,292

Annual Expenses

$27,507

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,586

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$886

Management & Platform Fees

$266

Platform Fee (i.e. Airbnb)

$266

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

$30,256

Deductible property tax

$5,940

Est. Depreciation Value

$312,658

Profit on this property

$78,852

Your total deduction

$270,002

So, your new taxable income is your previous income minus your total deduction ($150,000 - $270,002)

-$120,002

Your old tax bill

$45,000

Your new tax bill

-$36,001

Estimated tax savings

$81,001

3522 W Price Ave Tampa, Florida, 33611-3636

4 bed • 3 bath • 16 guests • $600,000

Annual Revenue

$106,359

Profit (Cash Flow)

$36,228

Cap Rate

13.1%

Annual Revenue

$106,359

AirDNA projects $364/night at 80% occupancy ($106,359)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.98% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

21.98%

Cap Rate

13.14%

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

$30,256

Deductible property tax

$5,940

Your total deduction

$56,418

Your adjusted annual income

$150,000 - $56,418 = $93,582

Taxes on $93,582 (30%)

$28,074

Your old tax bill

$45,000

Your new tax bill

$28,074

Estimated tax savings

$16,926

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