BNBCalc.com Investment Analysis Report of 3655 Scenic Hwy 98 unit 301a, Destin, FL 32541, USA

2 bed • 2 bath • 6 guests • $500,000

BNB

Calc

Return Metrics

1.46% 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

1.46%

Cap Rate

7.09%

Return on Investment

17.85%

Annual Revenue

$56,525

AirDNA projects $292/night at 53% occupancy ($56,525).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,752

Annual Expenses

$21,028

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,171

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$471

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$234,442

Profit on this property

$35,497

Your total deduction

$227,626

So, your new taxable income is your previous income minus your total deduction ($150,000 - $227,626)

-$77,626

Your old tax bill

$45,000

Your new tax bill

-$23,288

Estimated tax savings

$68,288

3655 Scenic Hwy 98

Destin, Florida, 32541

2 bed • 2 bath • 6 guests • $500,000

Annual Revenue

$56,525

Profit (Cash Flow)

$1,777

Cap Rate

7.1%

Annual Revenue

$56,525

AirDNA projects $292/night at 53% occupancy ($56,525)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.46% 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

1.46%

Cap Rate

7.09%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$67,914

Your adjusted annual income

$150,000 - $67,914 = $82,086

Taxes on $82,086 (30%)

$24,626

Your old tax bill

$45,000

Your new tax bill

$24,626

Estimated tax savings

$20,374

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