BNBCalc.com Investment Analysis Report of 4557 Wilderness Ln N, Jacksonville, FL 32258, USA

3 bed • 2 bath • 8 guests • $255,000

BNB

Calc

Return Metrics

31.7% 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

31.7%

Cap Rate

14.52%

Return on Investment

47.49%

Annual Revenue

$61,339

AirDNA projects $311/night at 54% occupancy ($61,339).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,025

Annual Expenses

$24,294

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,411

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$200

Cleaning Cost

$511

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

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

$10,266

Deductible property tax

$2,474

Est. Depreciation Value

$122,884

Profit on this property

$37,045

Your total deduction

$98,578

So, your new taxable income is your previous income minus your total deduction ($150,000 - $98,578)

$51,422

Your old tax bill

$45,000

Your new tax bill

$15,426

Estimated tax savings

$29,574

4557 Wilderness Ln N

Jacksonville, Florida, 32258-2150

3 bed • 2 bath • 8 guests • $255,000

Annual Revenue

$61,339

Profit (Cash Flow)

$21,289

Cap Rate

14.5%

Annual Revenue

$61,339

AirDNA projects $311/night at 54% occupancy ($61,339)

Occupancy Rate

Avg Daily Rate

Return Metrics

31.7% 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

31.7%

Cap Rate

14.52%

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

$10,266

Deductible property tax

$2,474

Your total deduction

$14,802

Your adjusted annual income

$150,000 - $14,802 = $135,198

Taxes on $135,198 (30%)

$40,559

Your old tax bill

$45,000

Your new tax bill

$40,559

Estimated tax savings

$4,441

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