BNBCalc.com Investment Analysis Report of 417 N Victoria Park Rd, Fort Lauderdale, FL 33301, USA

2 bed • 2 bath • 6 guests • $1,195,000

BNB

Calc

Return Metrics

-12.62% 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

-12.62%

Cap Rate

3.77%

Return on Investment

4.28%

Annual Revenue

$67,541

AirDNA projects $268/night at 69% occupancy ($67,540).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,872

Annual Expenses

$22,460

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,263

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$563

Management & Platform Fees

$169

Platform Fee (i.e. Airbnb)

$169

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

$56,716

Deductible property tax

$11,830

Est. Depreciation Value

$554,534

Profit on this property

$45,081

Your total deduction

$578,000

So, your new taxable income is your previous income minus your total deduction ($150,000 - $578,000)

-$428,000

Your old tax bill

$45,000

Your new tax bill

-$128,400

Estimated tax savings

$173,400

417 N Victoria Park Rd

Fort Lauderdale, Florida, 33301-3780

2 bed • 2 bath • 6 guests • $1,195,000

Annual Revenue

$67,541

Profit (Cash Flow)

-$35,523

Cap Rate

3.8%

Annual Revenue

$67,541

AirDNA projects $268/night at 69% occupancy ($67,541)

Occupancy Rate

Avg Daily Rate

Return Metrics

-12.62% 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

-12.62%

Cap Rate

3.77%

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

$56,716

Deductible property tax

$11,830

Your total deduction

$200,336

Your adjusted annual income

$150,000 - $200,336 = -$50,336

Taxes on -$50,336 (30%)

-$15,101

Your old tax bill

$45,000

Your new tax bill

-$15,101

Estimated tax savings

$60,101

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