BNBCalc.com Investment Analysis Report of 4720 Jefferson St, Hollywood, FL 33021, USA

3 bed • 2 bath • 8 guests • $840,000

BNB

Calc

Return Metrics

8.68% 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

8.68%

Cap Rate

10.02%

Return on Investment

11.57%

Annual Revenue

$112,532

AirDNA projects $474/night at 65% occupancy ($112,531).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,359

Annual Expenses

$28,309

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,638

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$938

Management & Platform Fees

$281

Platform Fee (i.e. Airbnb)

$281

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

$0

Deductible property tax

$8,316

Est. Depreciation Value

$392,314

Profit on this property

$84,223

Your total deduction

$316,407

So, your new taxable income is your previous income minus your total deduction ($150,000 - $316,407)

-$166,407

Your old tax bill

$45,000

Your new tax bill

-$49,922

Estimated tax savings

$94,922

4720 Jefferson St

Hollywood, Florida, 33021-7624

3 bed • 2 bath • 8 guests • $840,000

Annual Revenue

$112,532

Profit (Cash Flow)

$75,907

Cap Rate

10.0%

Annual Revenue

$112,532

AirDNA projects $474/night at 65% occupancy ($112,532)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.68% 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

8.68%

Cap Rate

10.02%

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

$0

Deductible property tax

$8,316

Your total deduction

$49,175

Your adjusted annual income

$150,000 - $49,175 = $100,825

Taxes on $100,825 (30%)

$30,247

Your old tax bill

$45,000

Your new tax bill

$30,247

Estimated tax savings

$14,753

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