BNBCalc.com Investment Analysis Report of 3622 W Carmen St, Tampa, FL 33609, USA

4 bed • 2 bath • 12 guests • $645,000

BNB

Calc

Return Metrics

1.09% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.09%

Cap Rate

7.31%

Return on Investment

21.69%

Annual Revenue

$69,988

AirDNA projects $286/night at 67% occupancy ($69,988).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,898

Annual Expenses

$22,778

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,283

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$583

Management & Platform Fees

$175

Platform Fee (i.e. Airbnb)

$175

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

$32,526

Deductible property tax

$6,385

Est. Depreciation Value

$303,784

Profit on this property

$47,210

Your total deduction

$295,485

So, your new taxable income is your previous income minus your total deduction ($150,000 - $295,485)

-$145,485

Your old tax bill

$45,000

Your new tax bill

-$43,646

Estimated tax savings

$88,646

3622 W Carmen St Tampa, Florida, 33609-1302

4 bed • 2 bath • 12 guests • $645,000

Annual Revenue

$69,988

Profit (Cash Flow)

$1,382

Cap Rate

7.3%

Annual Revenue

$69,988

AirDNA projects $286/night at 67% occupancy ($69,988)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.09% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.09%

Cap Rate

7.31%

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

$32,526

Deductible property tax

$6,385

Your total deduction

$88,509

Your adjusted annual income

$150,000 - $88,509 = $61,491

Taxes on $61,491 (30%)

$18,447

Your old tax bill

$45,000

Your new tax bill

$18,447

Estimated tax savings

$26,553

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