BNBCalc.com Investment Analysis Report of 3563 Southwind Dr, Gulf Breeze, FL 32563, USA

4 bed • 2 bath • 12 guests • $360,000

BNB

Calc

Return Metrics

40.82% 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

40.82%

Cap Rate

11.94%

Return on Investment

82.96%

Annual Revenue

$65,430

AirDNA projects $338/night at 53% occupancy ($65,429).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,869

Annual Expenses

$22,426

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,245

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$545

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

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

$20,503

Deductible property tax

$3,564

Est. Depreciation Value

$172,523

Profit on this property

$43,004

Your total deduction

$153,586

So, your new taxable income is your previous income minus your total deduction ($150,000 - $153,586)

-$3,586

Your old tax bill

$45,000

Your new tax bill

-$1,076

Estimated tax savings

$46,076

3563 Southwind Dr

Gulf Breeze, Florida, 32563-1924

4 bed • 2 bath • 12 guests • $360,000

Annual Revenue

$65,430

Profit (Cash Flow)

$14,576

Cap Rate

11.9%

Annual Revenue

$65,430

AirDNA projects $338/night at 53% occupancy ($65,430)

Occupancy Rate

Avg Daily Rate

Return Metrics

40.82% 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

40.82%

Cap Rate

11.94%

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

$20,503

Deductible property tax

$3,564

Your total deduction

$35,986

Your adjusted annual income

$150,000 - $35,986 = $114,014

Taxes on $114,014 (30%)

$34,204

Your old tax bill

$45,000

Your new tax bill

$34,204

Estimated tax savings

$10,796

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