BNBCalc.com Investment Analysis Report of 4207 Indian Bayou Trail unit 2317, Destin, FL 32541, USA

3 bed • 2 bath • 9 guests • $695,000

BNB

Calc

Return Metrics

4.39% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.39%

Cap Rate

8.63%

Return on Investment

19.69%

Annual Revenue

$84,693

AirDNA projects $374/night at 62% occupancy ($84,692).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,058

Annual Expenses

$24,690

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,406

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$706

Management & Platform Fees

$212

Platform Fee (i.e. Airbnb)

$212

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

$42,521

Deductible property tax

$5,004

Est. Depreciation Value

$325,532

Profit on this property

$60,003

Your total deduction

$313,054

So, your new taxable income is your previous income minus your total deduction ($150,000 - $313,054)

-$163,054

Your old tax bill

$45,000

Your new tax bill

-$48,916

Estimated tax savings

$93,916

4207 Indian Bayou Trail Destin, Florida, 32541-4306

3 bed • 2 bath • 9 guests • $695,000

Annual Revenue

$84,693

Profit (Cash Flow)

$7,395

Cap Rate

8.6%

Annual Revenue

$84,693

AirDNA projects $374/night at 62% occupancy ($84,693)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.39% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.39%

Cap Rate

8.63%

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

$42,521

Deductible property tax

$5,004

Your total deduction

$91,294

Your adjusted annual income

$150,000 - $91,294 = $58,706

Taxes on $58,706 (30%)

$17,612

Your old tax bill

$45,000

Your new tax bill

$17,612

Estimated tax savings

$27,388

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