BNBCalc.com Investment Analysis Report of 3706 W Wyoming Ave, Tampa, FL 33611, USA

4 bed • 3 bath • 12 guests • $750,000

BNB

Calc

Return Metrics

27.61% 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

27.61%

Cap Rate

13.85%

Return on Investment

43.52%

Annual Revenue

$135,140

AirDNA projects $402/night at 74% occupancy ($108,652).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,604

Annual Expenses

$31,248

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,826

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,126

Management & Platform Fees

$338

Platform Fee (i.e. Airbnb)

$338

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

$38,782

Deductible property tax

$7,650

Est. Depreciation Value

$352,303

Profit on this property

$103,892

Your total deduction

$294,843

So, your new taxable income is your previous income minus your total deduction ($150,000 - $294,843)

-$144,843

Your old tax bill

$45,000

Your new tax bill

-$43,453

Estimated tax savings

$88,453

3706 W Wyoming Ave Tampa, Florida, 33611-4255

4 bed • 3 bath • 12 guests • $750,000

Annual Revenue

$135,140

Profit (Cash Flow)

$50,600

Cap Rate

13.9%

Annual Revenue

$135,140

AirDNA projects $402/night at 74% occupancy ($108,653)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.61% 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

27.61%

Cap Rate

13.85%

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

$38,782

Deductible property tax

$7,650

Your total deduction

$54,827

Your adjusted annual income

$150,000 - $54,827 = $95,173

Taxes on $95,173 (30%)

$28,552

Your old tax bill

$45,000

Your new tax bill

$28,552

Estimated tax savings

$16,448

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