BNBCalc.com Investment Analysis Report of 458 Marcello Blvd, Kissimmee, FL 34746, USA

8 bed • 6 bath • 20 guests • $1,100,000

BNB

Calc

Return Metrics

18.09% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.09%

Cap Rate

10.72%

Return on Investment

34.72%

Annual Revenue

$151,306

AirDNA projects $538/night at 51% occupancy ($100,215).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,779

Annual Expenses

$33,350

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,961

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,261

Management & Platform Fees

$378

Platform Fee (i.e. Airbnb)

$378

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

$46,044

Deductible property tax

$10,010

Est. Depreciation Value

$519,101

Profit on this property

$117,956

Your total deduction

$457,198

So, your new taxable income is your previous income minus your total deduction ($150,000 - $457,198)

-$307,198

Your old tax bill

$45,000

Your new tax bill

-$92,159

Estimated tax savings

$137,159

458 Marcello Blvd Kissimmee, Florida, 34746-6106

8 bed • 6 bath • 20 guests • $1,100,000

Annual Revenue

$151,306

Profit (Cash Flow)

$49,316

Cap Rate

10.7%

Annual Revenue

$151,306

AirDNA projects $538/night at 51% occupancy ($100,216)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.09% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.09%

Cap Rate

10.72%

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

$46,044

Deductible property tax

$10,010

Your total deduction

$103,502

Your adjusted annual income

$150,000 - $103,502 = $46,498

Taxes on $46,498 (30%)

$13,949

Your old tax bill

$45,000

Your new tax bill

$13,949

Estimated tax savings

$31,051

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