BNBCalc.com Investment Analysis Report of 47 S Bay Shore Dr, Eastpoint, FL 32328, USA

3 bed • 3 bath • 6 guests • $700,000

BNB

Calc

Return Metrics

8.4% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.4%

Cap Rate

8.03%

Return on Investment

25.38%

Annual Revenue

$72,355

AirDNA projects $283/night at 71% occupancy ($73,388).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,341

Annual Expenses

$16,091

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$181

Platform Fee (i.e. Airbnb)

$181

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

$29,301

Deductible property tax

$4,690

Est. Depreciation Value

$327,995

Profit on this property

$56,264

Your total deduction

$305,721

So, your new taxable income is your previous income minus your total deduction ($150,000 - $305,721)

-$155,721

Your old tax bill

$45,000

Your new tax bill

-$46,716

Estimated tax savings

$91,716

47 S Bay Shore Dr Eastpoint, Florida, 32328-3212

3 bed • 3 bath • 6 guests • $700,000

Annual Revenue

$72,355

Profit (Cash Flow)

$14,264

Cap Rate

8.0%

Annual Revenue

$72,355

AirDNA projects $283/night at 71% occupancy ($73,388)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.4% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.4%

Cap Rate

8.03%

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

$29,301

Deductible property tax

$4,690

Your total deduction

$82,281

Your adjusted annual income

$150,000 - $82,281 = $67,719

Taxes on $67,719 (30%)

$20,316

Your old tax bill

$45,000

Your new tax bill

$20,316

Estimated tax savings

$24,684

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