BNBCalc.com Investment Analysis Report of 4259 Brookmyra Dr, Orlando, FL 32837, USA

3 bed • 2 bath • 8 guests • $540,000

BNB

Calc

Return Metrics

-6.53% 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

-6.53%

Cap Rate

5.13%

Return on Investment

9.67%

Annual Revenue

$47,624

AirDNA projects $221/night at 59% occupancy ($47,624).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,656

Annual Expenses

$19,871

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,097

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$397

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

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

$25,629

Deductible property tax

$5,346

Est. Depreciation Value

$254,145

Profit on this property

$27,753

Your total deduction

$257,367

So, your new taxable income is your previous income minus your total deduction ($150,000 - $257,367)

-$107,367

Your old tax bill

$45,000

Your new tax bill

-$32,210

Estimated tax savings

$77,210

4259 Brookmyra Dr

Orlando, Florida, 32837-5113

3 bed • 2 bath • 8 guests • $540,000

Annual Revenue

$47,624

Profit (Cash Flow)

-$8,667

Cap Rate

5.1%

Annual Revenue

$47,624

AirDNA projects $221/night at 59% occupancy ($47,624)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.53% 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

-6.53%

Cap Rate

5.13%

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

$25,629

Deductible property tax

$5,346

Your total deduction

$84,215

Your adjusted annual income

$150,000 - $84,215 = $65,785

Taxes on $65,785 (30%)

$19,736

Your old tax bill

$45,000

Your new tax bill

$19,736

Estimated tax savings

$25,264

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