BNBCalc.com Investment Analysis Report of 38 Emerald Beach Cir, Santa Rosa Beach, FL 32459, USA

3 bed • 2 bath • 10 guests • $725,000

BNB

Calc

Return Metrics

8.25% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.25%

Cap Rate

8.74%

Return on Investment

24.73%

Annual Revenue

$88,564

AirDNA projects $433/night at 56% occupancy ($88,564).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,099

Annual Expenses

$25,193

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,438

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$738

Management & Platform Fees

$221

Platform Fee (i.e. Airbnb)

$221

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

$34,409

Deductible property tax

$7,177

Est. Depreciation Value

$339,349

Profit on this property

$63,371

Your total deduction

$317,565

So, your new taxable income is your previous income minus your total deduction ($150,000 - $317,565)

-$167,565

Your old tax bill

$45,000

Your new tax bill

-$50,269

Estimated tax savings

$95,269

38 Emerald Beach Cir Santa Rosa Beach, Florida, 32459

3 bed • 2 bath • 10 guests • $725,000

Annual Revenue

$88,564

Profit (Cash Flow)

$14,471

Cap Rate

8.7%

Annual Revenue

$88,564

AirDNA projects $433/night at 56% occupancy ($88,564)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.25% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.25%

Cap Rate

8.74%

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

$34,409

Deductible property tax

$7,177

Your total deduction

$86,397

Your adjusted annual income

$150,000 - $86,397 = $63,603

Taxes on $63,603 (30%)

$19,081

Your old tax bill

$45,000

Your new tax bill

$19,081

Estimated tax savings

$25,919

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