BNBCalc.com Investment Analysis Report of 4427 W Oklahoma Ave, Tampa, FL 33616, USA

4 bed • 3 bath • 10 guests • $375,000

BNB

Calc

Return Metrics

25.06% 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

25.06%

Cap Rate

13.22%

Return on Investment

40.45%

Annual Revenue

$72,742

AirDNA projects $383/night at 52% occupancy ($72,741).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,928

Annual Expenses

$23,136

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,306

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$606

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

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

$179,592

Profit on this property

$49,606

Your total deduction

$151,496

So, your new taxable income is your previous income minus your total deduction ($150,000 - $151,496)

-$1,496

Your old tax bill

$45,000

Your new tax bill

-$449

Estimated tax savings

$45,449

4427 W Oklahoma Ave

Tampa, Florida, 33616-1014

4 bed • 3 bath • 10 guests • $375,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$72,742

Profit (Cash Flow)

$24,310

Cap Rate

13.2%

Annual Revenue

$72,742

AirDNA projects $383/night at 52% occupancy ($72,742)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.06% 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

25.06%

Cap Rate

13.22%

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

$29,080

Your adjusted annual income

$150,000 - $29,080 = $120,920

Taxes on $120,920 (30%)

$36,276

Your old tax bill

$45,000

Your new tax bill

$36,276

Estimated tax savings

$8,724

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