BNBCalc.com Investment Analysis Report of 4413 W Wallace Ave, Tampa, FL 33611, USA

4 bed • 2 bath • 10 guests • $375,000

BNB

Calc

Return Metrics

20.54% 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

20.54%

Cap Rate

12.04%

Return on Investment

35.98%

Annual Revenue

$67,650

AirDNA projects $343/night at 54% occupancy ($67,650).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,873

Annual Expenses

$22,475

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,264

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$564

Management & Platform Fees

$169

Platform Fee (i.e. Airbnb)

$169

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$179,432

Profit on this property

$45,176

Your total deduction

$155,766

So, your new taxable income is your previous income minus your total deduction ($150,000 - $155,766)

-$5,766

Your old tax bill

$45,000

Your new tax bill

-$1,730

Estimated tax savings

$46,730

4413 W Wallace Ave

Tampa, Florida, 33611-5640

4 bed • 2 bath • 10 guests • $375,000

Annual Revenue

$67,650

Profit (Cash Flow)

$19,880

Cap Rate

12.0%

Annual Revenue

$67,650

AirDNA projects $343/night at 54% occupancy ($67,650)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.54% 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

20.54%

Cap Rate

12.04%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$33,462

Your adjusted annual income

$150,000 - $33,462 = $116,538

Taxes on $116,538 (30%)

$34,961

Your old tax bill

$45,000

Your new tax bill

$34,961

Estimated tax savings

$10,039

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