BNBCalc.com Investment Analysis Report of 424 SW 9th St, Cape Coral, FL 33991, USA

3 bed • 3 bath • 10 guests • $649,000

BNB

Calc

Return Metrics

50.56% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

50.56%

Cap Rate

15.35%

Return on Investment

78.75%

Annual Revenue

$130,575

AirDNA projects $353/night at 59% occupancy ($76,069).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,575

Annual Expenses

$30,895

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,788

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,088

Management & Platform Fees

$326

Platform Fee (i.e. Airbnb)

$326

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

$36,408

Deductible property tax

$6,295

Est. Depreciation Value

$304,506

Profit on this property

$99,680

Your total deduction

$247,529

So, your new taxable income is your previous income minus your total deduction ($150,000 - $247,529)

-$97,529

Your old tax bill

$45,000

Your new tax bill

-$29,259

Estimated tax savings

$74,259

424 SW 9th St

Cape Coral, Florida, 33991-2547

3 bed • 3 bath • 10 guests • $649,000

Annual Revenue

$130,575

Profit (Cash Flow)

$47,084

Cap Rate

15.4%

Annual Revenue

$130,575

AirDNA projects $353/night at 59% occupancy ($76,069)

Occupancy Rate

Avg Daily Rate

Return Metrics

50.56% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

50.56%

Cap Rate

15.35%

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

$36,408

Deductible property tax

$6,295

Your total deduction

$40,083

Your adjusted annual income

$150,000 - $40,083 = $109,917

Taxes on $109,917 (30%)

$32,975

Your old tax bill

$45,000

Your new tax bill

$32,975

Estimated tax savings

$12,025

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