BNBCalc.com Investment Analysis Report of 4585 Luke Ave, Destin, FL 32541, USA

7 bed • 4.5 bath • 16 guests • $1,500,000

BNB

Calc

Return Metrics

21.54% 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

21.54%

Cap Rate

11.67%

Return on Investment

38.03%

Annual Revenue

$217,306

AirDNA projects $888/night at 67% occupancy ($217,305).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,514

Annual Expenses

$42,170

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,511

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,811

Management & Platform Fees

$543

Platform Fee (i.e. Airbnb)

$543

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

$71,192

Deductible property tax

$10,800

Est. Depreciation Value

$701,806

Profit on this property

$175,136

Your total deduction

$608,662

So, your new taxable income is your previous income minus your total deduction ($150,000 - $608,662)

-$458,662

Your old tax bill

$45,000

Your new tax bill

-$137,599

Estimated tax savings

$182,599

4585 Luke Ave Destin, Florida, 32541-3612

7 bed • 4.5 bath • 16 guests • $1,500,000

Annual Revenue

$217,306

Profit (Cash Flow)

$78,008

Cap Rate

11.7%

Annual Revenue

$217,306

AirDNA projects $888/night at 67% occupancy ($217,306)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.54% 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

21.54%

Cap Rate

11.67%

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

$71,192

Deductible property tax

$10,800

Your total deduction

$130,590

Your adjusted annual income

$150,000 - $130,590 = $19,410

Taxes on $19,410 (30%)

$5,823

Your old tax bill

$45,000

Your new tax bill

$5,823

Estimated tax savings

$39,177

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