BNBCalc.com Investment Analysis Report of 5 Rollins Dr, Palm Coast, FL 32137, USA

4 bed • 2.5 bath • 10 guests • $699,000

BNB

Calc

Return Metrics

50.07% 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

50.07%

Cap Rate

16.09%

Return on Investment

73.88%

Annual Revenue

$145,046

AirDNA projects $584/night at 68% occupancy ($145,045).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,711

Annual Expenses

$32,536

Utilities

$507

Internet + TV

$75

Water/Sewer

$100

Garbage

$1

Electric

$230

Gas

$1

Other

$100

Maintenance

$1,842

Property Insurance

$150

HOA

$0

Landscaping

$100

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$33

Permits

$0

Other

$0

Cleaning Cost

$1,209

Management & Platform Fees

$363

Platform Fee (i.e. Airbnb)

$363

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

$37,322

Deductible property tax

$6,920

Est. Depreciation Value

$340,894

Profit on this property

$112,510

Your total deduction

$272,627

So, your new taxable income is your previous income minus your total deduction ($150,000 - $272,627)

-$122,627

Your old tax bill

$45,000

Your new tax bill

-$36,788

Estimated tax savings

$81,788

5 Rollins Dr Palm Coast, Florida, 32137-2428

4 bed • 2.5 bath • 10 guests • $699,000

Annual Revenue

$145,046

Profit (Cash Flow)

$60,334

Cap Rate

16.1%

Annual Revenue

$145,046

AirDNA projects $584/night at 68% occupancy ($145,046)

Occupancy Rate

Avg Daily Rate

Return Metrics

50.07% 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

50.07%

Cap Rate

16.09%

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

$37,322

Deductible property tax

$6,920

Your total deduction

$40,148

Your adjusted annual income

$150,000 - $40,148 = $109,852

Taxes on $109,852 (30%)

$32,955

Your old tax bill

$45,000

Your new tax bill

$32,955

Estimated tax savings

$12,045

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