BNBCalc.com Investment Analysis Report of 400 Plantation Rd, Gulf Shores, AL 36542, USA

2 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

-11.28% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-11.28%

Cap Rate

4.01%

Return on Investment

4.53%

Annual Revenue

$36,524

AirDNA projects $224/night at 58% occupancy ($47,452).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,041

Annual Expenses

$24,488

Utilities

$945

Internet + TV

$120

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$825

Maintenance

$1,004

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$304

Management & Platform Fees

$91

Platform Fee (i.e. Airbnb)

$91

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

$14,238

Deductible property tax

$3,300

Est. Depreciation Value

$142,329

Profit on this property

$12,036

Your total deduction

$147,831

So, your new taxable income is your previous income minus your total deduction ($150,000 - $147,831)

$2,169

Your old tax bill

$45,000

Your new tax bill

$651

Estimated tax savings

$44,349

400 Plantation Rd

Gulf Shores, Alabama, 36542-8138

2 bed • 2 bath • 6 guests • $300,000

Annual Revenue

$36,524

Profit (Cash Flow)

-$8,520

Cap Rate

4.0%

Annual Revenue

$36,524

AirDNA projects $224/night at 58% occupancy ($47,453)

Occupancy Rate

Avg Daily Rate

Return Metrics

-11.28% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.28%

Cap Rate

4.01%

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

$14,238

Deductible property tax

$3,300

Your total deduction

$50,839

Your adjusted annual income

$150,000 - $50,839 = $99,161

Taxes on $99,161 (30%)

$29,748

Your old tax bill

$45,000

Your new tax bill

$29,748

Estimated tax savings

$15,252

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