BNBCalc.com Investment Analysis Report of 461 5th St N, Jacksonville Beach, FL 32250, USA

3 bed • 3 bath • 9 guests • $900,000

BNB

Calc

Return Metrics

-0.73% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.73%

Cap Rate

6.56%

Return on Investment

15.87%

Annual Revenue

$83,685

AirDNA projects $358/night at 64% occupancy ($83,684).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,047

Annual Expenses

$24,559

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,397

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$697

Management & Platform Fees

$209

Platform Fee (i.e. Airbnb)

$209

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$420,108

Profit on this property

$59,126

Your total deduction

$412,607

So, your new taxable income is your previous income minus your total deduction ($150,000 - $412,607)

-$262,607

Your old tax bill

$45,000

Your new tax bill

-$78,782

Estimated tax savings

$123,782

461 5th St N

Jacksonville Beach, Florida, 32250

3 bed • 3 bath • 9 guests • $900,000

Annual Revenue

$83,685

Profit (Cash Flow)

-$1,582

Cap Rate

6.6%

Annual Revenue

$83,685

AirDNA projects $358/night at 64% occupancy ($83,685)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.73% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.73%

Cap Rate

6.56%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$126,447

Your adjusted annual income

$150,000 - $126,447 = $23,553

Taxes on $23,553 (30%)

$7,066

Your old tax bill

$45,000

Your new tax bill

$7,066

Estimated tax savings

$37,934

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