BNBCalc.com Investment Analysis Report of 4017 Church Creek Point, Largo, FL 33774, USA

3 bed • 2 bath • 9 guests • $950,000

BNB

Calc

Return Metrics

-5.55% 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

-5.55%

Cap Rate

5.41%

Return on Investment

11.1%

Annual Revenue

$74,875

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,951

Annual Expenses

$23,414

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,324

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$624

Management & Platform Fees

$187

Platform Fee (i.e. Airbnb)

$187

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

$45,088

Deductible property tax

$9,405

Est. Depreciation Value

$442,976

Profit on this property

$51,461

Your total deduction

$446,008

So, your new taxable income is your previous income minus your total deduction ($150,000 - $446,008)

-$296,008

Your old tax bill

$45,000

Your new tax bill

-$88,802

Estimated tax savings

$133,802

4017 Church Creek Point Largo, Florida, 33774-1000

3 bed • 2 bath • 9 guests • $950,000

Annual Revenue

$74,875

Profit (Cash Flow)

-$12,619

Cap Rate

5.4%

Annual Revenue

$74,875
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.55% 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

-5.55%

Cap Rate

5.41%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$144,280

Your adjusted annual income

$150,000 - $144,280 = $5,720

Taxes on $5,720 (30%)

$1,716

Your old tax bill

$45,000

Your new tax bill

$1,716

Estimated tax savings

$43,284

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