BNBCalc.com Investment Analysis Report of 450 Annabelle Way, Davenport, FL 33837, USA

4 bed • 3 bath • 10 guests • $340,000

BNB

Calc

Return Metrics

29.04% 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

29.04%

Cap Rate

12.51%

Return on Investment

54.82%

Annual Revenue

$64,648

AirDNA projects $211/night at 59% occupancy ($45,469).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,840

Annual Expenses

$22,084

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,239

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$539

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

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

$19,162

Deductible property tax

$3,366

Est. Depreciation Value

$163,472

Profit on this property

$42,564

Your total deduction

$143,436

So, your new taxable income is your previous income minus your total deduction ($150,000 - $143,436)

$6,564

Your old tax bill

$45,000

Your new tax bill

$1,969

Estimated tax savings

$43,031

450 Annabelle Way

Davenport, Florida, 33837

4 bed • 3 bath • 10 guests • $340,000

Annual Revenue

$64,648

Profit (Cash Flow)

$15,960

Cap Rate

12.5%

Annual Revenue

$64,648

AirDNA projects $211/night at 59% occupancy ($45,469)

Occupancy Rate

Avg Daily Rate

Return Metrics

29.04% 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

29.04%

Cap Rate

12.51%

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

$19,162

Deductible property tax

$3,366

Your total deduction

$31,996

Your adjusted annual income

$150,000 - $31,996 = $118,004

Taxes on $118,004 (30%)

$35,401

Your old tax bill

$45,000

Your new tax bill

$35,401

Estimated tax savings

$9,599

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