BNBCalc.com Investment Analysis Report of 4199 SW Cherokee St, Palm City, FL 34990, USA

4 bed • 2.5 bath • 12 guests • $1,099,000

BNB

Calc

Return Metrics

-4.49% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-4.49%

Cap Rate

5.23%

Return on Investment

12.68%

Annual Revenue

$81,815

AirDNA projects $277/night at 64% occupancy ($64,750).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,026

Annual Expenses

$24,316

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,382

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$682

Management & Platform Fees

$205

Platform Fee (i.e. Airbnb)

$205

Property Manager Fee

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

$46,002

Deductible property tax

$10,770

Est. Depreciation Value

$512,960

Profit on this property

$57,499

Your total deduction

$512,233

So, your new taxable income is your previous income minus your total deduction ($150,000 - $512,233)

-$362,233

Your old tax bill

$45,000

Your new tax bill

-$108,670

Estimated tax savings

$153,670

4199 SW Cherokee St Palm City, Florida, 34990-5062

4 bed • 2.5 bath • 12 guests • $1,099,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$81,815

Profit (Cash Flow)

-$11,849

Cap Rate

5.2%

Annual Revenue

$81,815

AirDNA projects $277/night at 64% occupancy ($64,750)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.49% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.49%

Cap Rate

5.23%

Return on Investment

12.68%

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

$46,002

Deductible property tax

$10,770

Your total deduction

$162,827

Your adjusted annual income

$150,000 - $162,827 = -$12,827

Taxes on -$12,827 (30%)

-$3,848

Your old tax bill

$45,000

Your new tax bill

-$3,848

Estimated tax savings

$48,848

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