BNBCalc.com Investment Analysis Report of 4117 Choctaw St, Panama City Beach, FL 32408, USA

4 bed • 3.5 bath • 12 guests • $1,450,000

BNB

Calc

Return Metrics

-6.74% 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

-6.74%

Cap Rate

5.14%

Return on Investment

10.02%

Annual Revenue

$101,447

AirDNA projects $505/night at 55% occupancy ($101,446).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,239

Annual Expenses

$26,868

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,545

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$845

Management & Platform Fees

$254

Platform Fee (i.e. Airbnb)

$254

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

$68,818

Deductible property tax

$14,355

Est. Depreciation Value

$674,778

Profit on this property

$74,578

Your total deduction

$683,373

So, your new taxable income is your previous income minus your total deduction ($150,000 - $683,373)

-$533,373

Your old tax bill

$45,000

Your new tax bill

-$160,012

Estimated tax savings

$205,012

4117 Choctaw St Panama City Beach, Florida, 32408-8541

4 bed • 3.5 bath • 12 guests • $1,450,000

Annual Revenue

$101,447

Profit (Cash Flow)

-$23,234

Cap Rate

5.1%

Annual Revenue

$101,447

AirDNA projects $505/night at 55% occupancy ($101,447)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.74% 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

-6.74%

Cap Rate

5.14%

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

$68,818

Deductible property tax

$14,355

Your total deduction

$223,781

Your adjusted annual income

$150,000 - $223,781 = -$73,781

Taxes on -$73,781 (30%)

-$22,134

Your old tax bill

$45,000

Your new tax bill

-$22,134

Estimated tax savings

$67,134

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