BNBCalc.com Investment Analysis Report of 4336 Quote St, Kissimmee, FL 34746, USA

5 bed • 5 bath • 15 guests • $750,000

BNB

Calc

Return Metrics

4.43% 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

4.43%

Cap Rate

7.84%

Return on Investment

20.51%

Annual Revenue

$83,349

AirDNA projects $326/night at 70% occupancy ($83,348).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,043

Annual Expenses

$24,515

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,395

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$695

Management & Platform Fees

$208

Platform Fee (i.e. Airbnb)

$208

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$353,903

Profit on this property

$58,833

Your total deduction

$338,090

So, your new taxable income is your previous income minus your total deduction ($150,000 - $338,090)

-$188,090

Your old tax bill

$45,000

Your new tax bill

-$56,427

Estimated tax savings

$101,427

4336 Quote St Kissimmee, Florida, 34746

5 bed • 5 bath • 15 guests • $750,000

Annual Revenue

$83,349

Profit (Cash Flow)

$8,241

Cap Rate

7.8%

Annual Revenue

$83,349

AirDNA projects $326/night at 70% occupancy ($83,349)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.43% 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

4.43%

Cap Rate

7.84%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$96,954

Your adjusted annual income

$150,000 - $96,954 = $53,046

Taxes on $53,046 (30%)

$15,914

Your old tax bill

$45,000

Your new tax bill

$15,914

Estimated tax savings

$29,086

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