BNBCalc.com Investment Analysis Report of 4450 Shiva Loop, Kissimmee, FL 34746, USA

8 bed • 6 bath • 20 guests • $800,000

BNB

Calc

Return Metrics

14.98% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.98%

Cap Rate

10.55%

Return on Investment

30.64%

Annual Revenue

$112,806

AirDNA projects $435/night at 71% occupancy ($112,805).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,362

Annual Expenses

$28,345

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,640

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$940

Management & Platform Fees

$282

Platform Fee (i.e. Airbnb)

$282

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$380,931

Profit on this property

$84,461

Your total deduction

$342,359

So, your new taxable income is your previous income minus your total deduction ($150,000 - $342,359)

-$192,359

Your old tax bill

$45,000

Your new tax bill

-$57,708

Estimated tax savings

$102,708

4450 Shiva Loop

Kissimmee, Florida, 34746

8 bed • 6 bath • 20 guests • $800,000

Annual Revenue

$112,806

Profit (Cash Flow)

$30,497

Cap Rate

10.6%

Annual Revenue

$112,806

AirDNA projects $435/night at 71% occupancy ($112,806)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.98% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.98%

Cap Rate

10.55%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$82,743

Your adjusted annual income

$150,000 - $82,743 = $67,257

Taxes on $67,257 (30%)

$20,177

Your old tax bill

$45,000

Your new tax bill

$20,177

Estimated tax savings

$24,823

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