BNBCalc.com Investment Analysis Report of 4618 W Pearl Ave, Tampa, FL 33611, USA

4 bed • 2 bath • 12 guests • $575,000

BNB

Calc

Return Metrics

13.87% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.87%

Cap Rate

9.92%

Return on Investment

33.23%

Annual Revenue

$81,303

AirDNA projects $318/night at 52% occupancy ($60,396).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,021

Annual Expenses

$24,249

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,378

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$678

Management & Platform Fees

$203

Platform Fee (i.e. Airbnb)

$203

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

$28,655

Deductible property tax

$5,692

Est. Depreciation Value

$271,544

Profit on this property

$57,054

Your total deduction

$248,838

So, your new taxable income is your previous income minus your total deduction ($150,000 - $248,838)

-$98,838

Your old tax bill

$45,000

Your new tax bill

-$29,651

Estimated tax savings

$74,651

4618 W Pearl Ave

Tampa, Florida, 33611-5626

4 bed • 2 bath • 12 guests • $575,000

Annual Revenue

$81,303

Profit (Cash Flow)

$16,614

Cap Rate

9.9%

Annual Revenue

$81,303

AirDNA projects $318/night at 52% occupancy ($60,397)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.87% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.87%

Cap Rate

9.92%

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

$28,655

Deductible property tax

$5,692

Your total deduction

$63,814

Your adjusted annual income

$150,000 - $63,814 = $86,186

Taxes on $86,186 (30%)

$25,856

Your old tax bill

$45,000

Your new tax bill

$25,856

Estimated tax savings

$19,144

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